Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.34% first-year return on $13,167 initial cash invested.
27.34%
Cash On Cash
13.22%
Cap Rate
2.04
DSCR
$1,060
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,060 income − $760 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$62,700
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,167
Downpayment
20%
$12,540
Closing costs
1%
$627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,060
Total Expenses
$760
Mortgage P&I
32%
$338
Property Taxes
11%
$112
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0