Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.89% first-year return on $19,320 initial cash invested.
17.89%
Cash On Cash
10.72%
Cap Rate
1.76
DSCR
$1,336
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,336 income − $1,048 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,336
Total Expenses
$1,048
Mortgage P&I
35%
$467
Property Taxes
15%
$195
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0