Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 80.24% first-year return on $10,080 initial cash invested.
80.24%
Cash On Cash
25.25%
Cap Rate
3.83
DSCR
$1,430
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,430 income − $756 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$48,000
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,080
Downpayment
20%
$9,600
Closing costs
1%
$480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$756
Mortgage P&I
18%
$264
Property Taxes
4%
$53
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0