Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.32% first-year return on $18,753 initial cash invested.
24.32%
Cash On Cash
12.17%
Cap Rate
1.94
DSCR
$1,184
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,184 income − $804 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$89,300
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,753
Downpayment
20%
$17,860
Closing costs
1%
$893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,184
Total Expenses
$804
Mortgage P&I
39%
$467
Property Taxes
1%
$12
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0