Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.04% first-year return on $19,950 initial cash invested.
31.04%
Cash On Cash
14.03%
Cap Rate
2.15
DSCR
$1,563
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $1,047 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,563
Total Expenses
$1,047
Mortgage P&I
33%
$517
Property Taxes
6%
$91
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0