Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.04% first-year return on $19,110 initial cash invested.
22.04%
Cash On Cash
11.95%
Cap Rate
1.85
DSCR
$1,315
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,315
Total Expenses
$964
Mortgage P&I
37%
$489
Property Taxes
6%
$73
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0