Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.06% first-year return on $19,551 initial cash invested.
7.06%
Cash On Cash
8.38%
Cap Rate
1.33
DSCR
$891
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$891 income − $776 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$93,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,551
Downpayment
20%
$18,620
Closing costs
1%
$931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$891
Total Expenses
$776
Mortgage P&I
55%
$490
Property Taxes
2%
$14
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$45
Vacancy
6%
$53
Maintenance
5%
$45
Other
0%
$0