Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.37% first-year return on $20,559 initial cash invested.
27.37%
Cash On Cash
12.99%
Cap Rate
2.05
DSCR
$1,473
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $1,004 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$97,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,559
Downpayment
20%
$19,580
Closing costs
1%
$979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,473
Total Expenses
$1,004
Mortgage P&I
35%
$517
Property Taxes
5%
$70
Home Insurance
2%
$34
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0