Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.13% first-year return on $16,611 initial cash invested.
37.13%
Cash On Cash
15.09%
Cap Rate
2.48
DSCR
$1,586
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,586 income − $1,072 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$79,100
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,611
Downpayment
20%
$15,820
Closing costs
1%
$791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,586
Total Expenses
$1,072
Mortgage P&I
25%
$402
Property Taxes
14%
$226
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0