Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.44% first-year return on $20,160 initial cash invested.
2.44%
Cash On Cash
7.64%
Cap Rate
1.17
DSCR
$935
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$935 income − $894 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$96,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,160
Downpayment
20%
$19,200
Closing costs
1%
$960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$935
Total Expenses
$894
Mortgage P&I
56%
$523
Property Taxes
4%
$40
Home Insurance
9%
$87
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0