Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.98% first-year return on $19,530 initial cash invested.
15.98%
Cash On Cash
10.55%
Cap Rate
1.68
DSCR
$1,407
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,407 income − $1,147 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$93,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,530
Downpayment
20%
$18,600
Closing costs
1%
$930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,407
Total Expenses
$1,147
Mortgage P&I
35%
$488
Property Taxes
15%
$212
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0