Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 55.23% first-year return on $12,579 initial cash invested.
55.23%
Cash On Cash
18.87%
Cap Rate
3.13
DSCR
$1,239
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,239
Total Expenses
$660
Mortgage P&I
24%
$301
Property Taxes
1%
$16
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0