Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 65.81% first-year return on $12,180 initial cash invested.
65.81%
Cash On Cash
21.58%
Cap Rate
3.42
DSCR
$1,399
Rent
$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,399 income − $731 expenses = $668 cash flow
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,399
Total Expenses
$731
Mortgage P&I
22%
$305
Property Taxes
3%
$42
Home Insurance
1%
$20
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0