Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2% first-year return on $16,169 initial cash invested.
2%
Cash On Cash
8.6%
Cap Rate
1.31
DSCR
$2,105
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $2,078 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$76,995
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,169
Downpayment
20%
$15,399
Closing costs
1%
$770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,105
Total Expenses
$2,078
Mortgage P&I
20%
$420
Property Taxes
4%
$90
Home Insurance
1%
$27
HOA
47%
$995
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0