Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.64% first-year return on $19,194 initial cash invested.
41.64%
Cash On Cash
16.32%
Cap Rate
2.55
DSCR
$1,779
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,113 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$91,400
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,194
Downpayment
20%
$18,280
Closing costs
1%
$914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$1,113
Mortgage P&I
27%
$488
Property Taxes
9%
$152
Home Insurance
1%
$10
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0