Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.59% first-year return on $19,614 initial cash invested.
24.59%
Cash On Cash
12.31%
Cap Rate
1.97
DSCR
$1,409
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $1,007 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$93,400
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,614
Downpayment
20%
$18,680
Closing costs
1%
$934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,409
Total Expenses
$1,007
Mortgage P&I
34%
$486
Property Taxes
8%
$109
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0