Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 63.06% first-year return on $11,550 initial cash invested.
63.06%
Cash On Cash
20.64%
Cap Rate
3.43
DSCR
$1,260
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$653
Mortgage P&I
22%
$276
Property Taxes
2%
$30
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0