Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.99% first-year return on $11,466 initial cash invested.
37.99%
Cash On Cash
15.85%
Cap Rate
2.36
DSCR
$1,049
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,049 income − $686 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$54,600
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,466
Downpayment
20%
$10,920
Closing costs
1%
$546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,049
Total Expenses
$686
Mortgage P&I
29%
$306
Property Taxes
9%
$92
Home Insurance
2%
$16
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0