Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 64.35% first-year return on $13,650 initial cash invested.
64.35%
Cash On Cash
21.4%
Cap Rate
3.51
DSCR
$1,949
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $1,217 expenses = $732 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$1,217
Mortgage P&I
17%
$330
Property Taxes
18%
$358
Home Insurance
1%
$23
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0