Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.6% first-year return on $14,364 initial cash invested.
39.6%
Cash On Cash
15.58%
Cap Rate
2.56
DSCR
$1,341
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,341 income − $867 expenses = $474 cash flow
Investment Breakdown
|
Purchase Price
$68,400
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,364
Downpayment
20%
$13,680
Closing costs
1%
$684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,341
Total Expenses
$867
Mortgage P&I
26%
$347
Property Taxes
10%
$130
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0