Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.87% first-year return on $11,340 initial cash invested.
35.87%
Cash On Cash
14.96%
Cap Rate
2.46
DSCR
$1,191
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $852 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$54,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,340
Downpayment
20%
$10,800
Closing costs
1%
$540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,191
Total Expenses
$852
Mortgage P&I
23%
$274
Property Taxes
21%
$249
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0