Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.22% first-year return on $10,920 initial cash invested.
20.22%
Cash On Cash
11.15%
Cap Rate
1.81
DSCR
$641
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$641 income − $457 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$52,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,920
Downpayment
20%
$10,400
Closing costs
1%
$520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$641
Total Expenses
$457
Mortgage P&I
42%
$267
Property Taxes
1%
$6
Home Insurance
3%
$18
HOA
0%
$0
Property Management
10%
$64
CapEx
5%
$32
Vacancy
6%
$38
Maintenance
5%
$32
Other
0%
$0