Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.97% first-year return on $19,173 initial cash invested.
20.97%
Cash On Cash
11.3%
Cap Rate
1.86
DSCR
$1,261
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$91,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,173
Downpayment
20%
$18,260
Closing costs
1%
$913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,261
Total Expenses
$926
Mortgage P&I
37%
$462
Property Taxes
6%
$80
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0