Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 87.18% first-year return on $7,350 initial cash invested.
87.18%
Cash On Cash
26.16%
Cap Rate
4.26
DSCR
$992
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$992 income − $458 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,350
Downpayment
20%
$7,000
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$992
Total Expenses
$458
Mortgage P&I
18%
$179
Property Taxes
1%
$8
Home Insurance
1%
$12
HOA
0%
$0
Property Management
10%
$99
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0