Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.46% first-year return on $19,173 initial cash invested.
15.46%
Cash On Cash
10.62%
Cap Rate
1.65
DSCR
$1,424
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $1,177 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$91,300
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,173
Downpayment
20%
$18,260
Closing costs
1%
$913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,424
Total Expenses
$1,177
Mortgage P&I
34%
$490
Property Taxes
18%
$262
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0