Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.6% first-year return on $15,960 initial cash invested.
50.6%
Cash On Cash
18.14%
Cap Rate
2.87
DSCR
$1,524
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $851 expenses = $673 cash flow
Investment Breakdown
|
Purchase Price
$76,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,960
Downpayment
20%
$15,200
Closing costs
1%
$760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,524
Total Expenses
$851
Mortgage P&I
26%
$400
Property Taxes
2%
$29
Home Insurance
2%
$27
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0