Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.84% first-year return on $12,268 initial cash invested.
60.84%
Cash On Cash
21.2%
Cap Rate
3.12
DSCR
$1,588
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $966 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$58,420
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,268
Downpayment
20%
$11,684
Closing costs
1%
$584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$966
Mortgage P&I
21%
$331
Property Taxes
13%
$203
Home Insurance
1%
$20
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0