Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.09% first-year return on $19,887 initial cash invested.
13.09%
Cash On Cash
10.33%
Cap Rate
1.52
DSCR
$1,226
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,226 income − $1,009 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$94,700
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,887
Downpayment
20%
$18,940
Closing costs
1%
$947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,226
Total Expenses
$1,009
Mortgage P&I
44%
$537
Property Taxes
9%
$109
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0