Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.59% first-year return on $17,639 initial cash invested.
32.59%
Cash On Cash
14.61%
Cap Rate
2.24
DSCR
$1,733
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $1,254 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$83,996
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,639
Downpayment
20%
$16,799
Closing costs
1%
$840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,733
Total Expenses
$1,254
Mortgage P&I
26%
$457
Property Taxes
18%
$317
Home Insurance
2%
$29
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0