Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.89% first-year return on $10,500 initial cash invested.
47.89%
Cash On Cash
17.35%
Cap Rate
2.93
DSCR
$1,138
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$49,999
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,138
Total Expenses
$719
Mortgage P&I
22%
$247
Property Taxes
14%
$158
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0