Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.08% first-year return on $15,519 initial cash invested.
16.08%
Cash On Cash
10.25%
Cap Rate
1.68
DSCR
$952
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$73,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,519
Downpayment
20%
$14,780
Closing costs
1%
$739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$952
Total Expenses
$744
Mortgage P&I
39%
$375
Property Taxes
10%
$95
Home Insurance
3%
$26
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0