Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.38% first-year return on $16,590 initial cash invested.
53.38%
Cash On Cash
18.77%
Cap Rate
2.97
DSCR
$1,632
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $894 expenses = $738 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,632
Total Expenses
$894
Mortgage P&I
25%
$416
Property Taxes
2%
$25
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0