Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 78.2% first-year return on $13,335 initial cash invested.
78.2%
Cash On Cash
24.55%
Cap Rate
4.03
DSCR
$2,154
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$63,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,335
Downpayment
20%
$12,700
Closing costs
1%
$635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,154
Total Expenses
$1,285
Mortgage P&I
15%
$322
Property Taxes
18%
$381
Home Insurance
1%
$22
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0