Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.67% first-year return on $19,404 initial cash invested.
30.67%
Cash On Cash
13.95%
Cap Rate
2.18
DSCR
$1,722
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $1,226 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$92,400
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,404
Downpayment
20%
$18,480
Closing costs
1%
$924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$1,226
Mortgage P&I
29%
$492
Property Taxes
11%
$184
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0