Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 85.37% first-year return on $10,500 initial cash invested.
85.37%
Cash On Cash
26.69%
Cap Rate
3.99
DSCR
$1,712
Rent
$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $965 expenses = $747 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.5%
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
$1,712
Total Expenses
$965
Mortgage P&I
16%
$279
Property Taxes
13%
$222
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0