Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.72% first-year return on $17,850 initial cash invested.
30.72%
Cash On Cash
13.62%
Cap Rate
2.22
DSCR
$1,455
Rent
$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,455 income − $998 expenses = $457 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,455
Total Expenses
$998
Mortgage P&I
30%
$435
Property Taxes
11%
$154
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0