Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.15% first-year return on $20,202 initial cash invested.
21.15%
Cash On Cash
11.74%
Cap Rate
1.81
DSCR
$1,321
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,321 income − $965 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$96,200
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,202
Downpayment
20%
$19,240
Closing costs
1%
$962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,321
Total Expenses
$965
Mortgage P&I
39%
$519
Property Taxes
3%
$40
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0