Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.7% first-year return on $18,669 initial cash invested.
29.7%
Cash On Cash
13.28%
Cap Rate
2.17
DSCR
$1,367
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,367 income − $905 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$88,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,669
Downpayment
20%
$17,780
Closing costs
1%
$889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,367
Total Expenses
$905
Mortgage P&I
33%
$454
Property Taxes
5%
$65
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0