Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 74.09% first-year return on $10,479 initial cash invested.
74.09%
Cash On Cash
24.14%
Cap Rate
3.6
DSCR
$1,570
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $923 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$923
Mortgage P&I
18%
$279
Property Taxes
14%
$219
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0