Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 54.29% first-year return on $15,120 initial cash invested.
54.29%
Cash On Cash
18.93%
Cap Rate
3.05
DSCR
$1,581
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $897 expenses = $684 cash flow
Investment Breakdown
|
Purchase Price
$72,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,120
Downpayment
20%
$14,400
Closing costs
1%
$720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,581
Total Expenses
$897
Mortgage P&I
24%
$373
Property Taxes
6%
$88
Home Insurance
2%
$25
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0