Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.47% first-year return on $20,664 initial cash invested.
18.47%
Cash On Cash
11.33%
Cap Rate
1.71
DSCR
$1,337
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,337 income − $1,019 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$98,400
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,664
Downpayment
20%
$19,680
Closing costs
1%
$984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,337
Total Expenses
$1,019
Mortgage P&I
41%
$544
Property Taxes
6%
$75
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0