Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.75% first-year return on $19,929 initial cash invested.
14.75%
Cash On Cash
9.81%
Cap Rate
1.64
DSCR
$1,170
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$925
Mortgage P&I
40%
$473
Property Taxes
10%
$116
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0