Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.81% first-year return on $19,446 initial cash invested.
24.81%
Cash On Cash
11.99%
Cap Rate
2.01
DSCR
$1,234
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$92,600
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,446
Downpayment
20%
$18,520
Closing costs
1%
$926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,234
Total Expenses
$832
Mortgage P&I
37%
$461
Property Taxes
1%
$18
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0