Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 48.67% first-year return on $12,327 initial cash invested.
48.67%
Cash On Cash
17.58%
Cap Rate
2.89
DSCR
$1,249
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,249 income − $749 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$58,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,327
Downpayment
20%
$11,740
Closing costs
1%
$587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,249
Total Expenses
$749
Mortgage P&I
24%
$298
Property Taxes
8%
$102
Home Insurance
2%
$25
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0