Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 71.71% first-year return on $8,400 initial cash invested.
71.71%
Cash On Cash
23.55%
Cap Rate
3.52
DSCR
$1,191
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $689 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$39,999
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,191
Total Expenses
$689
Mortgage P&I
19%
$223
Property Taxes
12%
$142
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0