Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 95.59% first-year return on $12,579 initial cash invested.
95.59%
Cash On Cash
28.57%
Cap Rate
4.46
DSCR
$2,081
Rent
$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,081 income − $1,079 expenses = $1,002 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
$2,081
Total Expenses
$1,079
Mortgage P&I
15%
$320
Property Taxes
9%
$197
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0