Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.03% first-year return on $10,500 initial cash invested.
37.03%
Cash On Cash
15.31%
Cap Rate
2.4
DSCR
$950
Rent
$324
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$950
Total Expenses
$626
Mortgage P&I
28%
$266
Property Taxes
10%
$94
Home Insurance
2%
$18
PManagement
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0
Google Maps with comparables properties is loading...