Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.56% first-year return on $16,401 initial cash invested.
26.56%
Cash On Cash
12.88%
Cap Rate
2.03
DSCR
$1,259
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,401
Downpayment
20%
$15,620
Closing costs
1%
$781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,259
Total Expenses
$896
Mortgage P&I
33%
$412
Property Taxes
7%
$90
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0