Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.88% first-year return on $12,138 initial cash invested.
44.88%
Cash On Cash
16.69%
Cap Rate
2.75
DSCR
$1,155
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$57,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,138
Downpayment
20%
$11,560
Closing costs
1%
$578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,155
Total Expenses
$701
Mortgage P&I
25%
$292
Property Taxes
7%
$85
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0