Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 70.39% first-year return on $9,376 initial cash invested.
70.39%
Cash On Cash
22.84%
Cap Rate
3.66
DSCR
$1,357
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,357 income − $807 expenses = $550 cash flow
Investment Breakdown
|
Purchase Price
$44,650
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,376
Downpayment
20%
$8,930
Closing costs
1%
$446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,357
Total Expenses
$807
Mortgage P&I
17%
$232
Property Taxes
15%
$206
Home Insurance
1%
$16
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0