Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.72% first-year return on $8,379 initial cash invested.
60.72%
Cash On Cash
20.45%
Cap Rate
3.25
DSCR
$944
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$944 income − $520 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$944
Total Expenses
$520
Mortgage P&I
22%
$209
Property Taxes
6%
$52
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0