Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.97% first-year return on $18,060 initial cash invested.
28.97%
Cash On Cash
13.06%
Cap Rate
2.14
DSCR
$1,255
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,255 income − $819 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,255
Total Expenses
$819
Mortgage P&I
35%
$437
Property Taxes
2%
$23
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0