Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.03% first-year return on $14,175 initial cash invested.
39.03%
Cash On Cash
15.41%
Cap Rate
2.53
DSCR
$1,253
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,253 income − $792 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$67,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,175
Downpayment
20%
$13,500
Closing costs
1%
$675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,253
Total Expenses
$792
Mortgage P&I
27%
$343
Property Taxes
8%
$99
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0