Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.62% first-year return on $11,550 initial cash invested.
40.62%
Cash On Cash
16.56%
Cap Rate
2.49
DSCR
$1,264
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $873 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
7.4%
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
$1,264
Total Expenses
$873
Mortgage P&I
24%
$305
Property Taxes
17%
$221
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0