Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 77.59% first-year return on $9,450 initial cash invested.
77.59%
Cash On Cash
24%
Cap Rate
3.93
DSCR
$1,191
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $580 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,191
Total Expenses
$580
Mortgage P&I
19%
$229
Property Taxes
2%
$25
Home Insurance
1%
$16
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0