Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.18% first-year return on $19,320 initial cash invested.
21.18%
Cash On Cash
11.52%
Cap Rate
1.83
DSCR
$1,203
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,203 income − $862 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,203
Total Expenses
$862
Mortgage P&I
40%
$482
Property Taxes
3%
$36
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0