Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 67.24% first-year return on $8,316 initial cash invested.
67.24%
Cash On Cash
21.73%
Cap Rate
3.57
DSCR
$1,007
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,007 income − $541 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$39,600
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,316
Downpayment
20%
$7,920
Closing costs
1%
$396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,007
Total Expenses
$541
Mortgage P&I
20%
$201
Property Taxes
6%
$59
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0