Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.91% first-year return on $11,445 initial cash invested.
36.91%
Cash On Cash
15.37%
Cap Rate
2.38
DSCR
$1,060
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$54,500
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,445
Downpayment
20%
$10,900
Closing costs
1%
$545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,060
Total Expenses
$708
Mortgage P&I
28%
$293
Property Taxes
8%
$87
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0