Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 65.71% first-year return on $12,600 initial cash invested.
65.71%
Cash On Cash
22.22%
Cap Rate
3.35
DSCR
$1,779
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,089 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$1,089
Mortgage P&I
19%
$332
Property Taxes
15%
$273
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0