Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 80.8% first-year return on $12,579 initial cash invested.
80.8%
Cash On Cash
24.98%
Cap Rate
4.1
DSCR
$1,918
Rent
$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,918 income − $1,071 expenses = $847 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,918
Total Expenses
$1,071
Mortgage P&I
16%
$304
Property Taxes
13%
$247
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0