Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 66.74% first-year return on $10,500 initial cash invested.
66.74%
Cash On Cash
21.77%
Cap Rate
3.57
DSCR
$1,383
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,383 income − $799 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,383
Total Expenses
$799
Mortgage P&I
18%
$254
Property Taxes
12%
$168
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0