Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 57.43% first-year return on $12,579 initial cash invested.
57.43%
Cash On Cash
19.75%
Cap Rate
3.12
DSCR
$1,370
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $768 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.9%
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
$1,370
Total Expenses
$768
Mortgage P&I
23%
$316
Property Taxes
6%
$76
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0