Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 99.5% first-year return on $12,579 initial cash invested.
99.5%
Cash On Cash
28.91%
Cap Rate
4.75
DSCR
$1,910
Rent
$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $867 expenses = $1,043 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$867
Mortgage P&I
16%
$304
Property Taxes
2%
$44
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0