Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.61% first-year return on $13,440 initial cash invested.
41.61%
Cash On Cash
16.22%
Cap Rate
2.54
DSCR
$1,176
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,176 income − $710 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$64,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,440
Downpayment
20%
$12,800
Closing costs
1%
$640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,176
Total Expenses
$710
Mortgage P&I
29%
$340
Property Taxes
3%
$41
Home Insurance
2%
$22
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0