Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.75% first-year return on $9,660 initial cash invested.
60.75%
Cash On Cash
20.53%
Cap Rate
3.21
DSCR
$1,066
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,066 income − $577 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$46,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,660
Downpayment
20%
$9,200
Closing costs
1%
$460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,066
Total Expenses
$577
Mortgage P&I
23%
$245
Property Taxes
4%
$39
Home Insurance
2%
$16
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0