Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.25% first-year return on $16,716 initial cash invested.
21.25%
Cash On Cash
11.61%
Cap Rate
1.86
DSCR
$1,188
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,188 income − $892 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$79,600
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,716
Downpayment
20%
$15,920
Closing costs
1%
$796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,188
Total Expenses
$892
Mortgage P&I
35%
$415
Property Taxes
12%
$141
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0