Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 91.7% first-year return on $11,529 initial cash invested.
91.7%
Cash On Cash
27.15%
Cap Rate
4.45
DSCR
$1,641
Rent
$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,641 income − $760 expenses = $881 cash flow
Investment Breakdown
|
Purchase Price
$54,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,529
Downpayment
20%
$10,980
Closing costs
1%
$549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,641
Total Expenses
$760
Mortgage P&I
17%
$279
Property Taxes
2%
$36
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0