Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.49% first-year return on $19,047 initial cash invested.
22.49%
Cash On Cash
11.93%
Cap Rate
1.89
DSCR
$1,387
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,387 income − $1,030 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$90,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,047
Downpayment
20%
$18,140
Closing costs
1%
$907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,387
Total Expenses
$1,030
Mortgage P&I
34%
$476
Property Taxes
10%
$145
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0