Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.85% first-year return on $18,564 initial cash invested.
23.85%
Cash On Cash
12.37%
Cap Rate
1.91
DSCR
$1,296
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $927 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$88,400
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,564
Downpayment
20%
$17,680
Closing costs
1%
$884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,296
Total Expenses
$927
Mortgage P&I
37%
$477
Property Taxes
3%
$44
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0