Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.76% first-year return on $19,425 initial cash invested.
52.76%
Cash On Cash
18.5%
Cap Rate
3.01
DSCR
$1,966
Rent
$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,112 expenses = $854 cash flow
Investment Breakdown
|
Purchase Price
$92,500
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,425
Downpayment
20%
$18,500
Closing costs
1%
$925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$1,112
Mortgage P&I
24%
$474
Property Taxes
5%
$95
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0