Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.53% first-year return on $12,180 initial cash invested.
24.53%
Cash On Cash
12.25%
Cap Rate
2.01
DSCR
$958
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$958 income − $709 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$958
Total Expenses
$709
Mortgage P&I
31%
$295
Property Taxes
14%
$134
Home Insurance
3%
$31
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0