Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.6% first-year return on $10,500 initial cash invested.
49.6%
Cash On Cash
18.58%
Cap Rate
2.73
DSCR
$1,146
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,146 income − $712 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.6%
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
$1,146
Total Expenses
$712
Mortgage P&I
25%
$283
Property Taxes
10%
$113
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0