Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.68% first-year return on $19,740 initial cash invested.
24.68%
Cash On Cash
12.49%
Cap Rate
1.97
DSCR
$1,519
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,519 income − $1,113 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$94,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,740
Downpayment
20%
$18,800
Closing costs
1%
$940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,519
Total Expenses
$1,113
Mortgage P&I
33%
$496
Property Taxes
8%
$129
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0