Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.08% first-year return on $13,671 initial cash invested.
41.08%
Cash On Cash
16.15%
Cap Rate
2.55
DSCR
$1,270
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $802 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$65,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,671
Downpayment
20%
$13,020
Closing costs
1%
$651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$802
Mortgage P&I
27%
$344
Property Taxes
6%
$78
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0