Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.4% first-year return on $19,320 initial cash invested.
25.4%
Cash On Cash
12.56%
Cap Rate
1.97
DSCR
$1,290
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,290
Total Expenses
$881
Mortgage P&I
38%
$490
Property Taxes
2%
$25
Home Insurance
2%
$32
PManagement
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0