Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 79.71% first-year return on $8,400 initial cash invested.
79.71%
Cash On Cash
24.75%
Cap Rate
3.93
DSCR
$1,133
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,133 income − $575 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,133
Total Expenses
$575
Mortgage P&I
19%
$210
Property Taxes
2%
$26
Home Insurance
1%
$14
HOA
3%
$30
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0