Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.67% first-year return on $12,600 initial cash invested.
68.67%
Cash On Cash
22.38%
Cap Rate
3.45
DSCR
$1,479
Rent
$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $758 expenses = $721 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.2%
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
$1,479
Total Expenses
$758
Mortgage P&I
22%
$324
Property Taxes
2%
$28
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0