Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 78.45% first-year return on $12,711 initial cash invested.
78.45%
Cash On Cash
24.54%
Cap Rate
3.84
DSCR
$1,707
Rent
$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $876 expenses = $831 cash flow
Investment Breakdown
|
Purchase Price
$60,528
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,711
Downpayment
20%
$12,106
Closing costs
1%
$605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$876
Mortgage P&I
19%
$322
Property Taxes
5%
$90
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0