Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.46% first-year return on $13,650 initial cash invested.
50.46%
Cash On Cash
17.87%
Cap Rate
2.93
DSCR
$1,288
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $714 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,288
Total Expenses
$714
Mortgage P&I
26%
$330
Property Taxes
2%
$27
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0