Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 73.33% first-year return on $8,379 initial cash invested.
73.33%
Cash On Cash
22.98%
Cap Rate
3.8
DSCR
$1,015
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,015 income − $503 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,015
Total Expenses
$503
Mortgage P&I
20%
$201
Property Taxes
2%
$23
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0