Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 76.69% first-year return on $11,235 initial cash invested.
76.69%
Cash On Cash
24.4%
Cap Rate
4
DSCR
$1,956
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $1,238 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$53,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,235
Downpayment
20%
$10,700
Closing costs
1%
$535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$1,238
Mortgage P&I
14%
$272
Property Taxes
22%
$438
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0