Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.46% first-year return on $15,120 initial cash invested.
37.46%
Cash On Cash
15.1%
Cap Rate
2.48
DSCR
$1,366
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $894 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$72,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,366
Total Expenses
$894
Mortgage P&I
27%
$366
Property Taxes
11%
$148
Home Insurance
2%
$25
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0