Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.93% first-year return on $16,800 initial cash invested.
32.93%
Cash On Cash
14.06%
Cap Rate
2.31
DSCR
$1,403
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,403 income − $942 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,403
Total Expenses
$942
Mortgage P&I
29%
$406
Property Taxes
10%
$144
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0