Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.5% first-year return on $19,950 initial cash invested.
14.5%
Cash On Cash
10.55%
Cap Rate
1.69
DSCR
$2,007
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $1,766 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,007
Total Expenses
$1,766
Mortgage P&I
25%
$494
Property Taxes
1%
$17
Home Insurance
2%
$35
HOA
35%
$699
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0