Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.59% first-year return on $15,855 initial cash invested.
15.59%
Cash On Cash
10.82%
Cap Rate
1.61
DSCR
$1,052
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,052 income − $846 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$75,500
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,855
Downpayment
20%
$15,100
Closing costs
1%
$755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,052
Total Expenses
$846
Mortgage P&I
40%
$422
Property Taxes
12%
$124
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0