Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.99% first-year return on $20,412 initial cash invested.
11.99%
Cash On Cash
9.65%
Cap Rate
1.5
DSCR
$1,137
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,137 income − $933 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$97,200
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,412
Downpayment
20%
$19,440
Closing costs
1%
$972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,137
Total Expenses
$933
Mortgage P&I
46%
$521
Property Taxes
4%
$41
Home Insurance
7%
$75
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0