Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.2% first-year return on $10,479 initial cash invested.
44.2%
Cash On Cash
16.69%
Cap Rate
2.7
DSCR
$1,018
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,018 income − $632 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.7%
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
$1,018
Total Expenses
$632
Mortgage P&I
25%
$257
Property Taxes
9%
$92
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0