Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56.67% first-year return on $12,579 initial cash invested.
56.67%
Cash On Cash
19.53%
Cap Rate
3.08
DSCR
$1,273
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,273 income − $679 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
7.0%
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
$1,273
Total Expenses
$679
Mortgage P&I
25%
$317
Property Taxes
1%
$10
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0