Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.73% first-year return on $17,136 initial cash invested.
34.73%
Cash On Cash
14.72%
Cap Rate
2.3
DSCR
$1,388
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,388 income − $892 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$81,600
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,136
Downpayment
20%
$16,320
Closing costs
1%
$816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,388
Total Expenses
$892
Mortgage P&I
31%
$436
Property Taxes
5%
$63
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0