Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 77.53% first-year return on $10,479 initial cash invested.
77.53%
Cash On Cash
24.48%
Cap Rate
3.87
DSCR
$1,560
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $883 expenses = $677 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$883
Mortgage P&I
17%
$263
Property Taxes
13%
$196
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0