Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 70.57% first-year return on $9,387 initial cash invested.
70.57%
Cash On Cash
22.63%
Cap Rate
3.71
DSCR
$1,270
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $718 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$44,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,387
Downpayment
20%
$8,940
Closing costs
1%
$447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$718
Mortgage P&I
18%
$227
Property Taxes
10%
$131
Home Insurance
2%
$29
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0