Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.47% first-year return on $18,732 initial cash invested.
24.47%
Cash On Cash
12.65%
Cap Rate
1.93
DSCR
$1,424
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $1,042 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$89,200
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,732
Downpayment
20%
$17,840
Closing costs
1%
$892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,424
Total Expenses
$1,042
Mortgage P&I
34%
$487
Property Taxes
10%
$138
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0