Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 82.86% first-year return on $8,400 initial cash invested.
82.86%
Cash On Cash
26.1%
Cap Rate
4.29
DSCR
$1,735
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,735
Total Expenses
$1,155
Mortgage P&I
12%
$203
Property Taxes
28%
$486
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0