Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.16% first-year return on $18,732 initial cash invested.
14.16%
Cash On Cash
9.94%
Cap Rate
1.67
DSCR
$1,514
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,293 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$89,200
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,732
Downpayment
20%
$17,840
Closing costs
1%
$892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,514
Total Expenses
$1,293
Mortgage P&I
29%
$442
Property Taxes
24%
$357
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0