Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 48.6% first-year return on $13,629 initial cash invested.
48.6%
Cash On Cash
18.4%
Cap Rate
2.75
DSCR
$1,625
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,625 income − $1,073 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,625
Total Expenses
$1,073
Mortgage P&I
22%
$362
Property Taxes
16%
$266
Home Insurance
1%
$23
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0