Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.2% first-year return on $13,650 initial cash invested.
42.2%
Cash On Cash
16.1%
Cap Rate
2.67
DSCR
$1,321
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,321
Total Expenses
$841
Mortgage P&I
25%
$326
Property Taxes
11%
$149
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0