Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56.4% first-year return on $14,490 initial cash invested.
56.4%
Cash On Cash
19.58%
Cap Rate
3.11
DSCR
$1,660
Rent
$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $979 expenses = $681 cash flow
Investment Breakdown
|
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$979
Mortgage P&I
22%
$362
Property Taxes
10%
$161
Home Insurance
1%
$24
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0