Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.08% first-year return on $14,490 initial cash invested.
40.08%
Cash On Cash
15.57%
Cap Rate
2.56
DSCR
$1,213
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,213 income − $729 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,213
Total Expenses
$729
Mortgage P&I
29%
$350
Property Taxes
3%
$39
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0