Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.84% first-year return on $11,718 initial cash invested.
18.84%
Cash On Cash
11.01%
Cap Rate
1.79
DSCR
$830
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$830 income − $646 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$55,800
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,718
Downpayment
20%
$11,160
Closing costs
1%
$558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$830
Total Expenses
$646
Mortgage P&I
34%
$286
Property Taxes
12%
$103
Home Insurance
5%
$40
HOA
0%
$0
Property Management
10%
$83
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0