Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 65.28% first-year return on $12,390 initial cash invested.
65.28%
Cash On Cash
21.27%
Cap Rate
3.49
DSCR
$1,436
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,390
Downpayment
20%
$11,800
Closing costs
1%
$590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,436
Total Expenses
$762
Mortgage P&I
21%
$300
Property Taxes
5%
$67
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0