Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 67.56% first-year return on $8,757 initial cash invested.
67.56%
Cash On Cash
21.84%
Cap Rate
3.58
DSCR
$1,075
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,075 income − $582 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$41,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,757
Downpayment
20%
$8,340
Closing costs
1%
$417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,075
Total Expenses
$582
Mortgage P&I
20%
$212
Property Taxes
6%
$66
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0