Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.48% first-year return on $19,551 initial cash invested.
11.48%
Cash On Cash
10.05%
Cap Rate
1.49
DSCR
$1,391
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $1,204 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$93,100
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,551
Downpayment
20%
$18,620
Closing costs
1%
$931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,391
Total Expenses
$1,204
Mortgage P&I
38%
$523
Property Taxes
22%
$305
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0