Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.65% first-year return on $12,579 initial cash invested.
44.65%
Cash On Cash
16.91%
Cap Rate
2.66
DSCR
$1,178
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,178 income − $710 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
7.0%
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
$1,178
Total Expenses
$710
Mortgage P&I
27%
$317
Property Taxes
6%
$65
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0