Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 66.89% first-year return on $14,280 initial cash invested.
66.89%
Cash On Cash
21.56%
Cap Rate
3.54
DSCR
$1,622
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $826 expenses = $796 cash flow
Investment Breakdown
|
Purchase Price
$68,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,280
Downpayment
20%
$13,600
Closing costs
1%
$680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$826
Mortgage P&I
21%
$345
Property Taxes
2%
$36
Home Insurance
1%
$24
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0