Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.21% first-year return on $19,887 initial cash invested.
8.21%
Cash On Cash
8.81%
Cap Rate
1.39
DSCR
$1,190
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,190 income − $1,054 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$94,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,887
Downpayment
20%
$18,940
Closing costs
1%
$947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$1,054
Mortgage P&I
42%
$499
Property Taxes
17%
$207
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0