Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.51% first-year return on $16,779 initial cash invested.
8.51%
Cash On Cash
8.44%
Cap Rate
1.4
DSCR
$860
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$860 income − $741 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.4%
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
$860
Total Expenses
$741
Mortgage P&I
47%
$400
Property Taxes
10%
$89
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0