Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.05% first-year return on $19,110 initial cash invested.
24.05%
Cash On Cash
12.2%
Cap Rate
1.92
DSCR
$1,213
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,213 income − $830 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,213
Total Expenses
$830
Mortgage P&I
40%
$481
Property Taxes
1%
$10
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0