Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.34% first-year return on $13,671 initial cash invested.
36.34%
Cash On Cash
15.06%
Cap Rate
2.4
DSCR
$1,230
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,230 income − $816 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$65,100
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,671
Downpayment
20%
$13,020
Closing costs
1%
$651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$816
Mortgage P&I
28%
$341
Property Taxes
12%
$144
Home Insurance
1%
$10
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0