Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 87.21% first-year return on $13,650 initial cash invested.
87.21%
Cash On Cash
26.42%
Cap Rate
4.16
DSCR
$1,891
Rent
$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $899 expenses = $992 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,891
Total Expenses
$899
Mortgage P&I
18%
$344
Property Taxes
2%
$40
Home Insurance
1%
$23
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0