Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.48% first-year return on $19,047 initial cash invested.
20.48%
Cash On Cash
11.33%
Cap Rate
1.83
DSCR
$1,256
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,256 income − $931 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$90,700
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,047
Downpayment
20%
$18,140
Closing costs
1%
$907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,256
Total Expenses
$931
Mortgage P&I
37%
$468
Property Taxes
7%
$92
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0