Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.37% first-year return on $11,708 initial cash invested.
60.37%
Cash On Cash
20.43%
Cap Rate
3.2
DSCR
$1,260
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,260 income − $671 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$55,750
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,708
Downpayment
20%
$11,150
Closing costs
1%
$558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$671
Mortgage P&I
24%
$297
Property Taxes
2%
$26
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0