Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 67.48% first-year return on $9,051 initial cash invested.
67.48%
Cash On Cash
22.36%
Cap Rate
3.39
DSCR
$1,132
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,132 income − $623 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$43,100
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,051
Downpayment
20%
$8,620
Closing costs
1%
$431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,132
Total Expenses
$623
Mortgage P&I
21%
$237
Property Taxes
3%
$30
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0