Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 89.65% first-year return on $8,379 initial cash invested.
89.65%
Cash On Cash
26.53%
Cap Rate
4.48
DSCR
$1,177
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,177
Total Expenses
$551
Mortgage P&I
17%
$197
Property Taxes
3%
$33
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0