Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.71% first-year return on $12,600 initial cash invested.
53.71%
Cash On Cash
19.4%
Cap Rate
2.87
DSCR
$1,360
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,360 income − $796 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$796
Mortgage P&I
25%
$338
Property Taxes
6%
$83
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0