Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.79% first-year return on $13,125 initial cash invested.
26.79%
Cash On Cash
12.86%
Cap Rate
2.03
DSCR
$941
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$941 income − $648 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$62,500
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,125
Downpayment
20%
$12,500
Closing costs
1%
$625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$941
Total Expenses
$648
Mortgage P&I
35%
$330
Property Taxes
6%
$52
Home Insurance
2%
$22
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0