Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.46% first-year return on $10,500 initial cash invested.
40.46%
Cash On Cash
16.08%
Cap Rate
2.52
DSCR
$990
Rent
$354
Cashflow
$28,560
Annual
$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
$990
Total Expenses
$636
Mortgage P&I
27%
$266
Property Taxes
9%
$94
Home Insurance
2%
$18
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...