Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 69.75% first-year return on $7,329 initial cash invested.
69.75%
Cash On Cash
22.62%
Cap Rate
3.58
DSCR
$960
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$960 income − $534 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$34,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,329
Downpayment
20%
$6,980
Closing costs
1%
$349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$960
Total Expenses
$534
Mortgage P&I
19%
$184
Property Taxes
9%
$88
Home Insurance
1%
$12
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0