Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 51.13% first-year return on $9,975 initial cash invested.
51.13%
Cash On Cash
18.44%
Cap Rate
2.89
DSCR
$1,050
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,050 income − $625 expenses = $425 cash flow
Investment Breakdown
|
Purchase Price
$47,500
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,975
Downpayment
20%
$9,500
Closing costs
1%
$475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,050
Total Expenses
$625
Mortgage P&I
24%
$253
Property Taxes
8%
$83
Home Insurance
2%
$17
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0