Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 92.38% first-year return on $10,080 initial cash invested.
92.38%
Cash On Cash
27.55%
Cap Rate
4.34
DSCR
$1,430
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,430 income − $654 expenses = $776 cash flow
Investment Breakdown
|
Purchase Price
$48,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,080
Downpayment
20%
$9,600
Closing costs
1%
$480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$654
Mortgage P&I
18%
$254
Property Taxes
1%
$10
Home Insurance
1%
$17
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0