Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.76% first-year return on $12,600 initial cash invested.
68.76%
Cash On Cash
22%
Cap Rate
3.61
DSCR
$1,460
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $738 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$738
Mortgage P&I
21%
$305
Property Taxes
2%
$32
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0