Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 64.68% first-year return on $12,579 initial cash invested.
64.68%
Cash On Cash
21.08%
Cap Rate
3.46
DSCR
$1,410
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $732 expenses = $678 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,410
Total Expenses
$732
Mortgage P&I
22%
$304
Property Taxes
2%
$29
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0