Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.99% first-year return on $19,950 initial cash invested.
20.99%
Cash On Cash
12.25%
Cap Rate
1.79
DSCR
$1,554
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $1,205 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.7%
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
$1,554
Total Expenses
$1,205
Mortgage P&I
35%
$543
Property Taxes
14%
$225
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0