Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.3% first-year return on $19,803 initial cash invested.
0.3%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$1,033
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,033 income − $1,028 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$94,300
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,803
Downpayment
20%
$18,860
Closing costs
1%
$943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,033
Total Expenses
$1,028
Mortgage P&I
48%
$498
Property Taxes
24%
$252
Home Insurance
1%
$9
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0