Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.86% first-year return on $17,010 initial cash invested.
16.86%
Cash On Cash
10.5%
Cap Rate
1.73
DSCR
$1,188
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,188 income − $949 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$81,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,010
Downpayment
20%
$16,200
Closing costs
1%
$810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,188
Total Expenses
$949
Mortgage P&I
35%
$411
Property Taxes
17%
$202
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0