Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.52% first-year return on $15,120 initial cash invested.
9.52%
Cash On Cash
9.2%
Cap Rate
1.43
DSCR
$933
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$933 income − $813 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$72,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,120
Downpayment
20%
$14,400
Closing costs
1%
$720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$933
Total Expenses
$813
Mortgage P&I
41%
$385
Property Taxes
15%
$136
Home Insurance
5%
$49
HOA
0%
$0
Property Management
10%
$93
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0