Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.7% first-year return on $13,209 initial cash invested.
41.7%
Cash On Cash
16.86%
Cap Rate
2.5
DSCR
$1,450
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $991 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$62,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,209
Downpayment
20%
$12,580
Closing costs
1%
$629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$991
Mortgage P&I
24%
$353
Property Taxes
14%
$196
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0