Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 98.77% first-year return on $17,556 initial cash invested.
98.77%
Cash On Cash
28.81%
Cap Rate
4.67
DSCR
$2,646
Rent
$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $1,201 expenses = $1,445 cash flow
Investment Breakdown
|
Purchase Price
$83,600
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,556
Downpayment
20%
$16,720
Closing costs
1%
$836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,646
Total Expenses
$1,201
Mortgage P&I
16%
$430
Property Taxes
2%
$54
Home Insurance
1%
$29
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0