Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 90.43% first-year return on $8,400 initial cash invested.
90.43%
Cash On Cash
27.69%
Cap Rate
4.08
DSCR
$1,276
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,276 income − $643 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,276
Total Expenses
$643
Mortgage P&I
18%
$226
Property Taxes
5%
$70
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0