Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.72% first-year return on $16,695 initial cash invested.
23.72%
Cash On Cash
12.32%
Cap Rate
1.93
DSCR
$1,260
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,500
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,695
Downpayment
20%
$15,900
Closing costs
1%
$795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$930
Mortgage P&I
34%
$423
Property Taxes
12%
$151
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0