Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.8% first-year return on $19,950 initial cash invested.
38.8%
Cash On Cash
15.3%
Cap Rate
2.51
DSCR
$1,671
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $1,026 expenses = $645 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
$1,671
Total Expenses
$1,026
Mortgage P&I
29%
$482
Property Taxes
5%
$76
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0