Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 97.22% first-year return on $10,479 initial cash invested.
97.22%
Cash On Cash
28.71%
Cap Rate
4.72
DSCR
$1,848
Rent
$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $999 expenses = $849 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,848
Total Expenses
$999
Mortgage P&I
14%
$253
Property Taxes
13%
$248
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0