Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 54.59% first-year return on $11,760 initial cash invested.
54.59%
Cash On Cash
19.69%
Cap Rate
2.85
DSCR
$1,233
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,233 income − $698 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$56,000
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,760
Downpayment
20%
$11,200
Closing costs
1%
$560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,233
Total Expenses
$698
Mortgage P&I
26%
$322
Property Taxes
3%
$35
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0