Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.82% first-year return on $20,622 initial cash invested.
16.82%
Cash On Cash
10.86%
Cap Rate
1.66
DSCR
$1,273
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,273 income − $984 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$98,200
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,622
Downpayment
20%
$19,640
Closing costs
1%
$982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,273
Total Expenses
$984
Mortgage P&I
42%
$536
Property Taxes
4%
$48
Home Insurance
5%
$69
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0