Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.96% first-year return on $20,559 initial cash invested.
12.96%
Cash On Cash
9.63%
Cap Rate
1.56
DSCR
$1,223
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,223 income − $1,001 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$97,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,559
Downpayment
20%
$19,580
Closing costs
1%
$979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,223
Total Expenses
$1,001
Mortgage P&I
41%
$503
Property Taxes
12%
$146
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0