Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 82.63% first-year return on $10,500 initial cash invested.
82.63%
Cash On Cash
25.51%
Cap Rate
4
DSCR
$1,482
Rent
$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $759 expenses = $723 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,482
Total Expenses
$759
Mortgage P&I
18%
$266
Property Taxes
6%
$90
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0