Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.48% first-year return on $11,550 initial cash invested.
15.48%
Cash On Cash
10.15%
Cap Rate
1.67
DSCR
$743
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$743 income − $594 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$743
Total Expenses
$594
Mortgage P&I
38%
$279
Property Taxes
14%
$103
Home Insurance
3%
$19
HOA
0%
$0
Property Management
10%
$74
CapEx
5%
$37
Vacancy
6%
$45
Maintenance
5%
$37
Other
0%
$0