Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.81% first-year return on $20,244 initial cash invested.
20.81%
Cash On Cash
11.27%
Cap Rate
1.85
DSCR
$1,293
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,293 income − $942 expenses = $351 cash flow
Investment Breakdown
|
Purchase Price
$96,400
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,244
Downpayment
20%
$19,280
Closing costs
1%
$964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,293
Total Expenses
$942
Mortgage P&I
38%
$489
Property Taxes
6%
$81
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0