Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.74% first-year return on $15,729 initial cash invested.
40.74%
Cash On Cash
15.73%
Cap Rate
2.57
DSCR
$1,327
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $793 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,327
Total Expenses
$793
Mortgage P&I
29%
$382
Property Taxes
3%
$40
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0