Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.68% first-year return on $20,055 initial cash invested.
22.68%
Cash On Cash
12.16%
Cap Rate
1.86
DSCR
$1,369
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,369 income − $990 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$95,500
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,055
Downpayment
20%
$19,100
Closing costs
1%
$955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,369
Total Expenses
$990
Mortgage P&I
38%
$521
Property Taxes
4%
$53
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0