Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.66% first-year return on $11,949 initial cash invested.
36.66%
Cash On Cash
14.7%
Cap Rate
2.52
DSCR
$1,107
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$56,900
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,949
Downpayment
20%
$11,380
Closing costs
1%
$569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,107
Total Expenses
$742
Mortgage P&I
25%
$277
Property Taxes
14%
$158
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0