Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.54% first-year return on $13,650 initial cash invested.
37.54%
Cash On Cash
15.27%
Cap Rate
2.44
DSCR
$1,224
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $797 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,224
Total Expenses
$797
Mortgage P&I
28%
$339
Property Taxes
10%
$118
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0