Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.77% first-year return on $10,500 initial cash invested.
43.77%
Cash On Cash
16.82%
Cap Rate
2.64
DSCR
$1,030
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$647
Mortgage P&I
26%
$266
Property Taxes
9%
$94
Home Insurance
2%
$18
PManagement
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0