Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.06% first-year return on $19,803 initial cash invested.
18.06%
Cash On Cash
10.68%
Cap Rate
1.75
DSCR
$1,249
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,300
Downpayment
20.0%
Interest Rate
6.5%
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
$1,249
Total Expenses
$951
Mortgage P&I
38%
$479
Property Taxes
10%
$125
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0