Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.71% first-year return on $19,593 initial cash invested.
32.71%
Cash On Cash
13.99%
Cap Rate
2.3
DSCR
$1,593
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,593 income − $1,059 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$93,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,593
Downpayment
20%
$18,660
Closing costs
1%
$933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,593
Total Expenses
$1,059
Mortgage P&I
30%
$474
Property Taxes
9%
$146
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0