Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 72.14% first-year return on $10,479 initial cash invested.
72.14%
Cash On Cash
22.92%
Cap Rate
3.77
DSCR
$1,393
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,393 income − $763 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,393
Total Expenses
$763
Mortgage P&I
18%
$253
Property Taxes
9%
$129
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0