Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.35% first-year return on $19,600 initial cash invested.
37.35%
Cash On Cash
15.11%
Cap Rate
2.48
DSCR
$1,820
Rent
$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $1,210 expenses = $610 cash flow
Investment Breakdown
|
Purchase Price
$93,333
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,600
Downpayment
20%
$18,667
Closing costs
1%
$933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,210
Mortgage P&I
26%
$474
Property Taxes
13%
$230
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0