Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.13% first-year return on $13,860 initial cash invested.
50.13%
Cash On Cash
17.82%
Cap Rate
2.98
DSCR
$1,443
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,443 income − $864 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$66,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,860
Downpayment
20%
$13,200
Closing costs
1%
$660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,443
Total Expenses
$864
Mortgage P&I
23%
$329
Property Taxes
9%
$137
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0