Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.79% first-year return on $19,215 initial cash invested.
25.79%
Cash On Cash
12.39%
Cap Rate
2.05
DSCR
$1,414
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$91,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,215
Downpayment
20%
$18,300
Closing costs
1%
$915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,414
Total Expenses
$1,001
Mortgage P&I
33%
$461
Property Taxes
10%
$140
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0