Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.1% first-year return on $10,773 initial cash invested.
41.1%
Cash On Cash
16.8%
Cap Rate
2.56
DSCR
$1,357
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,357 income − $988 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$51,300
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,773
Downpayment
20%
$10,260
Closing costs
1%
$513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,357
Total Expenses
$988
Mortgage P&I
21%
$281
Property Taxes
13%
$179
Home Insurance
13%
$175
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0