Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39% first-year return on $11,445 initial cash invested.
39%
Cash On Cash
15.52%
Cap Rate
2.48
DSCR
$973
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$973 income − $601 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$54,500
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,445
Downpayment
20%
$10,900
Closing costs
1%
$545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$973
Total Expenses
$601
Mortgage P&I
29%
$284
Property Taxes
5%
$45
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$49
Vacancy
6%
$58
Maintenance
5%
$49
Other
0%
$0