Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 61.51% first-year return on $11,550 initial cash invested.
61.51%
Cash On Cash
21.08%
Cap Rate
3.19
DSCR
$1,414
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $822 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,414
Total Expenses
$822
Mortgage P&I
21%
$303
Property Taxes
9%
$132
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0