Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.92% first-year return on $20,034 initial cash invested.
21.92%
Cash On Cash
11.86%
Cap Rate
1.85
DSCR
$1,366
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $1,000 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$95,400
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,034
Downpayment
20%
$19,080
Closing costs
1%
$954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,366
Total Expenses
$1,000
Mortgage P&I
37%
$509
Property Taxes
4%
$61
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0