Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.37% first-year return on $12,579 initial cash invested.
23.37%
Cash On Cash
12.4%
Cap Rate
1.89
DSCR
$947
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$947 income − $702 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
7.3%
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
$947
Total Expenses
$702
Mortgage P&I
35%
$327
Property Taxes
11%
$108
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0