Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 73.88% first-year return on $7,455 initial cash invested.
73.88%
Cash On Cash
23.49%
Cap Rate
3.78
DSCR
$1,030
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,030 income − $571 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$35,500
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,455
Downpayment
20%
$7,100
Closing costs
1%
$355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$571
Mortgage P&I
18%
$184
Property Taxes
5%
$56
Home Insurance
6%
$62
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0