Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 64.44% first-year return on $12,738 initial cash invested.
64.44%
Cash On Cash
21.37%
Cap Rate
3.36
DSCR
$1,502
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $818 expenses = $684 cash flow
Investment Breakdown
|
Purchase Price
$60,656
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,738
Downpayment
20%
$12,131
Closing costs
1%
$607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$818
Mortgage P&I
21%
$321
Property Taxes
6%
$86
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0