Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.33% first-year return on $12,054 initial cash invested.
38.33%
Cash On Cash
15.83%
Cap Rate
2.46
DSCR
$1,278
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,278 income − $893 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$57,400
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,054
Downpayment
20%
$11,480
Closing costs
1%
$574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,278
Total Expenses
$893
Mortgage P&I
24%
$308
Property Taxes
13%
$164
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0