Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.59% first-year return on $19,950 initial cash invested.
26.59%
Cash On Cash
12.87%
Cap Rate
2.03
DSCR
$1,480
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,480 income − $1,038 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,038
Mortgage P&I
34%
$503
Property Taxes
8%
$117
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0