Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.32% first-year return on $13,629 initial cash invested.
68.32%
Cash On Cash
22.17%
Cap Rate
3.53
DSCR
$1,656
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $880 expenses = $776 cash flow
Investment Breakdown
|
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,656
Total Expenses
$880
Mortgage P&I
21%
$340
Property Taxes
5%
$86
Home Insurance
1%
$23
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0