Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.84% first-year return on $16,779 initial cash invested.
43.84%
Cash On Cash
16.39%
Cap Rate
2.69
DSCR
$1,449
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,449 income − $836 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,449
Total Expenses
$836
Mortgage P&I
28%
$406
Property Taxes
2%
$26
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0