Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.49% first-year return on $14,700 initial cash invested.
8.49%
Cash On Cash
9.24%
Cap Rate
1.36
DSCR
$778
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$778 income − $674 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$778
Total Expenses
$674
Mortgage P&I
51%
$396
Property Taxes
7%
$51
Home Insurance
3%
$24
HOA
0%
$0
Property Management
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0