Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.12% first-year return on $19,320 initial cash invested.
40.12%
Cash On Cash
15.89%
Cap Rate
2.5
DSCR
$1,680
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,034 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,034
Mortgage P&I
29%
$488
Property Taxes
3%
$49
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0