Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.73% first-year return on $18,606 initial cash invested.
33.73%
Cash On Cash
14.6%
Cap Rate
2.25
DSCR
$1,517
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $994 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$88,600
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,606
Downpayment
20%
$17,720
Closing costs
1%
$886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,517
Total Expenses
$994
Mortgage P&I
32%
$479
Property Taxes
7%
$106
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0