Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 92.99% first-year return on $10,479 initial cash invested.
92.99%
Cash On Cash
28.67%
Cap Rate
4.2
DSCR
$1,927
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $1,115 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$1,115
Mortgage P&I
15%
$284
Property Taxes
16%
$312
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0