Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 62.13% first-year return on $11,550 initial cash invested.
62.13%
Cash On Cash
21.01%
Cap Rate
3.21
DSCR
$1,300
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $702 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$702
Mortgage P&I
23%
$300
Property Taxes
3%
$45
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0