Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.23% first-year return on $12,390 initial cash invested.
45.23%
Cash On Cash
16.96%
Cap Rate
2.67
DSCR
$1,108
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,108 income − $641 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$59,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,390
Downpayment
20%
$11,800
Closing costs
1%
$590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,108
Total Expenses
$641
Mortgage P&I
28%
$312
Property Taxes
2%
$21
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0