Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 57.44% first-year return on $19,929 initial cash invested.
57.44%
Cash On Cash
20.14%
Cap Rate
3.04
DSCR
$2,294
Rent
$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $1,340 expenses = $954 cash flow
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,294
Total Expenses
$1,340
Mortgage P&I
23%
$524
Property Taxes
8%
$186
Home Insurance
1%
$33
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0