Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.79% first-year return on $19,740 initial cash invested.
20.79%
Cash On Cash
11.68%
Cap Rate
1.83
DSCR
$1,462
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,740
Downpayment
20%
$18,800
Closing costs
1%
$940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,462
Total Expenses
$1,120
Mortgage P&I
34%
$500
Property Taxes
13%
$194
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0