Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.99% first-year return on $19,005 initial cash invested.
16.99%
Cash On Cash
11.19%
Cap Rate
1.65
DSCR
$1,248
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,248 income − $979 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$90,500
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,005
Downpayment
20%
$18,100
Closing costs
1%
$905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,248
Total Expenses
$979
Mortgage P&I
41%
$513
Property Taxes
9%
$110
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0