Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 74.49% first-year return on $13,146 initial cash invested.
74.49%
Cash On Cash
23.41%
Cap Rate
3.84
DSCR
$1,731
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $915 expenses = $816 cash flow
Investment Breakdown
|
Purchase Price
$62,600
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,146
Downpayment
20%
$12,520
Closing costs
1%
$626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,731
Total Expenses
$915
Mortgage P&I
18%
$318
Property Taxes
7%
$128
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0