Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.3% first-year return on $13,062 initial cash invested.
20.3%
Cash On Cash
11.32%
Cap Rate
1.86
DSCR
$998
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$998 income − $777 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$62,200
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,062
Downpayment
20%
$12,440
Closing costs
1%
$622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$998
Total Expenses
$777
Mortgage P&I
32%
$316
Property Taxes
16%
$163
Home Insurance
4%
$38
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0