Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 65.06% first-year return on $12,579 initial cash invested.
65.06%
Cash On Cash
21.02%
Cap Rate
3.56
DSCR
$1,440
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $758 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$758
Mortgage P&I
20%
$295
Property Taxes
5%
$68
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0