Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.76% first-year return on $12,600 initial cash invested.
50.76%
Cash On Cash
18.82%
Cap Rate
2.73
DSCR
$1,268
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,268 income − $735 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,268
Total Expenses
$735
Mortgage P&I
27%
$345
Property Taxes
3%
$40
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0