Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.88% first-year return on $11,256 initial cash invested.
52.88%
Cash On Cash
18.6%
Cap Rate
3.04
DSCR
$1,233
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,233 income − $737 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$53,600
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,256
Downpayment
20%
$10,720
Closing costs
1%
$536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,233
Total Expenses
$737
Mortgage P&I
22%
$273
Property Taxes
8%
$103
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0