Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 55.21% first-year return on $13,650 initial cash invested.
55.21%
Cash On Cash
18.96%
Cap Rate
3.11
DSCR
$1,371
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,371 income − $743 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,371
Total Expenses
$743
Mortgage P&I
24%
$330
Property Taxes
2%
$33
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0