Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.68% first-year return on $13,230 initial cash invested.
20.68%
Cash On Cash
11.39%
Cap Rate
1.87
DSCR
$1,004
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,004 income − $776 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$63,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,230
Downpayment
20%
$12,600
Closing costs
1%
$630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,004
Total Expenses
$776
Mortgage P&I
32%
$320
Property Taxes
17%
$174
Home Insurance
2%
$22
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0