Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 95.94% first-year return on $6,279 initial cash invested.
95.94%
Cash On Cash
28.45%
Cap Rate
4.66
DSCR
$1,094
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,094 income − $592 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$29,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,279
Downpayment
20%
$5,980
Closing costs
1%
$299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,094
Total Expenses
$592
Mortgage P&I
14%
$152
Property Taxes
13%
$145
Home Insurance
1%
$10
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0