Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.64% first-year return on $20,643 initial cash invested.
15.64%
Cash On Cash
10.6%
Cap Rate
1.62
DSCR
$1,242
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,242 income − $973 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$98,300
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,643
Downpayment
20%
$19,660
Closing costs
1%
$983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,242
Total Expenses
$973
Mortgage P&I
43%
$537
Property Taxes
3%
$33
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0