Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.8% first-year return on $18,249 initial cash invested.
33.8%
Cash On Cash
14.21%
Cap Rate
2.33
DSCR
$1,478
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $964 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$86,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,249
Downpayment
20%
$17,380
Closing costs
1%
$869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,478
Total Expenses
$964
Mortgage P&I
30%
$441
Property Taxes
7%
$108
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0