Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 90.56% first-year return on $10,773 initial cash invested.
90.56%
Cash On Cash
27.35%
Cap Rate
4.35
DSCR
$1,743
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,743 income − $930 expenses = $813 cash flow
Investment Breakdown
|
Purchase Price
$51,300
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,773
Downpayment
20%
$10,260
Closing costs
1%
$513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,743
Total Expenses
$930
Mortgage P&I
15%
$269
Property Taxes
4%
$68
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0