Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 95.37% first-year return on $6,279 initial cash invested.
95.37%
Cash On Cash
27.85%
Cap Rate
4.66
DSCR
$911
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$29,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,279
Downpayment
20%
$5,980
Closing costs
1%
$299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$911
Total Expenses
$412
Mortgage P&I
16%
$149
Property Taxes
2%
$15
Home Insurance
1%
$10
HOA
0%
$0
Property Management
10%
$91
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0