Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.78% first-year return on $19,320 initial cash invested.
25.78%
Cash On Cash
12.65%
Cap Rate
1.98
DSCR
$1,300
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $885 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$885
Mortgage P&I
38%
$490
Property Taxes
2%
$25
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0