Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27% first-year return on $12,180 initial cash invested.
27%
Cash On Cash
12.81%
Cap Rate
2.06
DSCR
$885
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$885
Total Expenses
$611
Mortgage P&I
34%
$301
Property Taxes
7%
$61
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0