Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 51.39% first-year return on $14,385 initial cash invested.
51.39%
Cash On Cash
18.32%
Cap Rate
3.01
DSCR
$1,643
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $1,027 expenses = $616 cash flow
Investment Breakdown
|
Purchase Price
$68,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,385
Downpayment
20%
$13,700
Closing costs
1%
$685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,027
Mortgage P&I
21%
$348
Property Taxes
12%
$203
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0