Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.88% first-year return on $20,265 initial cash invested.
16.88%
Cash On Cash
10.36%
Cap Rate
1.7
DSCR
$1,184
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,184 income − $899 expenses = $285 cash flow
Investment Breakdown
|
Purchase Price
$96,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,265
Downpayment
20%
$19,300
Closing costs
1%
$965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,184
Total Expenses
$899
Mortgage P&I
41%
$489
Property Taxes
6%
$69
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0