Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.46% first-year return on $16,779 initial cash invested.
27.46%
Cash On Cash
13.11%
Cap Rate
2.05
DSCR
$1,280
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $896 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
7.0%
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
$1,280
Total Expenses
$896
Mortgage P&I
33%
$425
Property Taxes
9%
$110
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0