Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.48% first-year return on $9,435 initial cash invested.
49.48%
Cash On Cash
18.43%
Cap Rate
2.77
DSCR
$1,034
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,034 income − $645 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$44,930
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,435
Downpayment
20%
$8,986
Closing costs
1%
$449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,034
Total Expenses
$645
Mortgage P&I
24%
$249
Property Taxes
11%
$111
Home Insurance
2%
$16
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0