Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 67.09% first-year return on $10,500 initial cash invested.
67.09%
Cash On Cash
22.56%
Cap Rate
3.33
DSCR
$1,418
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,418 income − $831 expenses = $587 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,418
Total Expenses
$831
Mortgage P&I
20%
$282
Property Taxes
11%
$162
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0