Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.89% first-year return on $19,950 initial cash invested.
21.89%
Cash On Cash
11.55%
Cap Rate
1.89
DSCR
$1,324
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $960 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,324
Total Expenses
$960
Mortgage P&I
37%
$484
Property Taxes
8%
$100
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0