Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.86% first-year return on $13,188 initial cash invested.
40.86%
Cash On Cash
16.03%
Cap Rate
2.57
DSCR
$1,263
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,263 income − $814 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$62,800
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,188
Downpayment
20%
$12,560
Closing costs
1%
$628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,263
Total Expenses
$814
Mortgage P&I
26%
$327
Property Taxes
6%
$72
Home Insurance
7%
$87
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0