Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.67% first-year return on $19,950 initial cash invested.
19.67%
Cash On Cash
11.03%
Cap Rate
1.82
DSCR
$1,336
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,336 income − $1,009 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,336
Total Expenses
$1,009
Mortgage P&I
36%
$479
Property Taxes
11%
$149
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0