Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.11% first-year return on $19,950 initial cash invested.
34.11%
Cash On Cash
14.3%
Cap Rate
2.31
DSCR
$1,529
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,529 income − $962 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.7%
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
$1,529
Total Expenses
$962
Mortgage P&I
32%
$489
Property Taxes
3%
$43
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0