Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.13% first-year return on $11,970 initial cash invested.
50.13%
Cash On Cash
18.08%
Cap Rate
2.91
DSCR
$1,275
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,275 income − $775 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$57,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,970
Downpayment
20%
$11,400
Closing costs
1%
$570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,275
Total Expenses
$775
Mortgage P&I
23%
$295
Property Taxes
10%
$128
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0