Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56% first-year return on $8,379 initial cash invested.
56%
Cash On Cash
19.28%
Cap Rate
3.14
DSCR
$929
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$929
Total Expenses
$538
Mortgage P&I
22%
$204
Property Taxes
9%
$79
Home Insurance
2%
$14
HOA
0%
$0
Property Management
10%
$93
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0