Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.92% first-year return on $13,125 initial cash invested.
17.92%
Cash On Cash
10.48%
Cap Rate
1.74
DSCR
$728
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$62,500
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,125
Downpayment
20%
$12,500
Closing costs
1%
$625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$728
Total Expenses
$532
Mortgage P&I
43%
$314
Property Taxes
1%
$7
Home Insurance
3%
$22
HOA
0%
$0
Property Management
10%
$73
CapEx
5%
$36
Vacancy
6%
$44
Maintenance
5%
$36
Other
0%
$0