Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 62.51% first-year return on $10,290 initial cash invested.
62.51%
Cash On Cash
21.01%
Cap Rate
3.34
DSCR
$1,298
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,298 income − $762 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$49,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,290
Downpayment
20%
$9,800
Closing costs
1%
$490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,298
Total Expenses
$762
Mortgage P&I
20%
$257
Property Taxes
12%
$150
Home Insurance
1%
$17
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0