Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 85.37% first-year return on $10,500 initial cash invested.
85.37%
Cash On Cash
26.16%
Cap Rate
4.16
DSCR
$1,618
Rent
$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $871 expenses = $747 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$871
Mortgage P&I
16%
$262
Property Taxes
11%
$170
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0