Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.44% first-year return on $20,202 initial cash invested.
27.44%
Cash On Cash
12.72%
Cap Rate
2.09
DSCR
$1,393
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,393 income − $931 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$96,200
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,202
Downpayment
20%
$19,240
Closing costs
1%
$962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,393
Total Expenses
$931
Mortgage P&I
35%
$488
Property Taxes
3%
$44
Home Insurance
3%
$36
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0