Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.81% first-year return on $18,480 initial cash invested.
29.81%
Cash On Cash
13.36%
Cap Rate
2.19
DSCR
$1,490
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $1,031 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$88,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,480
Downpayment
20%
$17,600
Closing costs
1%
$880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,031
Mortgage P&I
30%
$447
Property Taxes
11%
$167
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0