Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.66% first-year return on $19,929 initial cash invested.
23.66%
Cash On Cash
11.95%
Cap Rate
1.97
DSCR
$1,457
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,457
Total Expenses
$1,064
Mortgage P&I
33%
$479
Property Taxes
12%
$173
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0