Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 67.87% first-year return on $13,650 initial cash invested.
67.87%
Cash On Cash
22.23%
Cap Rate
3.44
DSCR
$1,638
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $866 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$866
Mortgage P&I
21%
$350
Property Taxes
4%
$67
Home Insurance
1%
$23
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0