Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.27% first-year return on $12,537 initial cash invested.
45.27%
Cash On Cash
16.76%
Cap Rate
2.75
DSCR
$1,170
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,170 income − $697 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$59,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,537
Downpayment
20%
$11,940
Closing costs
1%
$597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$697
Mortgage P&I
26%
$303
Property Taxes
5%
$64
Home Insurance
2%
$27
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0