Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.01% first-year return on $16,779 initial cash invested.
11.01%
Cash On Cash
9.25%
Cap Rate
1.52
DSCR
$1,118
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $964 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,118
Total Expenses
$964
Mortgage P&I
36%
$406
Property Taxes
21%
$239
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0