Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.08% first-year return on $14,700 initial cash invested.
60.08%
Cash On Cash
20.06%
Cap Rate
3.3
DSCR
$1,571
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $835 expenses = $736 cash flow
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,571
Total Expenses
$835
Mortgage P&I
23%
$355
Property Taxes
3%
$47
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0