Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.54% first-year return on $9,429 initial cash invested.
58.54%
Cash On Cash
20.63%
Cap Rate
3.05
DSCR
$1,171
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,171 income − $711 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$44,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,429
Downpayment
20%
$8,980
Closing costs
1%
$449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,171
Total Expenses
$711
Mortgage P&I
22%
$253
Property Taxes
12%
$137
Home Insurance
1%
$16
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0