Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.56% first-year return on $19,908 initial cash invested.
47.56%
Cash On Cash
17.44%
Cap Rate
2.86
DSCR
$2,161
Rent
$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $1,372 expenses = $789 cash flow
Investment Breakdown
|
Purchase Price
$94,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,908
Downpayment
20%
$18,960
Closing costs
1%
$948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,161
Total Expenses
$1,372
Mortgage P&I
22%
$481
Property Taxes
15%
$314
Home Insurance
1%
$15
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0