Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.67% first-year return on $15,729 initial cash invested.
11.67%
Cash On Cash
9.95%
Cap Rate
1.46
DSCR
$880
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$880 income − $727 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$880
Total Expenses
$727
Mortgage P&I
48%
$424
Property Taxes
5%
$48
Home Insurance
3%
$26
HOA
0%
$0
Property Management
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0