Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.97% first-year return on $9,877 initial cash invested.
52.97%
Cash On Cash
18.78%
Cap Rate
2.97
DSCR
$1,046
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,046 income − $610 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$47,033
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,877
Downpayment
20%
$9,407
Closing costs
1%
$470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,046
Total Expenses
$610
Mortgage P&I
24%
$248
Property Taxes
7%
$74
Home Insurance
2%
$16
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0