Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.37% first-year return on $19,320 initial cash invested.
21.37%
Cash On Cash
12.14%
Cap Rate
1.78
DSCR
$1,301
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,301 income − $957 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
7.6%
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
$1,301
Total Expenses
$957
Mortgage P&I
40%
$522
Property Taxes
5%
$65
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0