Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.85% first-year return on $19,929 initial cash invested.
13.85%
Cash On Cash
9.91%
Cap Rate
1.59
DSCR
$1,239
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $1,009 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,239
Total Expenses
$1,009
Mortgage P&I
40%
$492
Property Taxes
13%
$162
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0