Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.45% first-year return on $10,479 initial cash invested.
41.45%
Cash On Cash
16.28%
Cap Rate
2.57
DSCR
$1,049
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,049 income − $687 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.9%
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
$1,049
Total Expenses
$687
Mortgage P&I
25%
$263
Property Taxes
13%
$134
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0