Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 62.96% first-year return on $11,550 initial cash invested.
62.96%
Cash On Cash
20.86%
Cap Rate
3.4
DSCR
$1,386
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $780 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$780
Mortgage P&I
20%
$281
Property Taxes
9%
$120
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0