Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.26% first-year return on $14,973 initial cash invested.
12.26%
Cash On Cash
9.49%
Cap Rate
1.56
DSCR
$975
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$975 income − $822 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$71,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,973
Downpayment
20%
$14,260
Closing costs
1%
$713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$975
Total Expenses
$822
Mortgage P&I
37%
$362
Property Taxes
20%
$192
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$58
Maintenance
5%
$49
Other
0%
$0