Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.34% first-year return on $20,139 initial cash invested.
8.34%
Cash On Cash
9.28%
Cap Rate
1.37
DSCR
$1,184
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,184 income − $1,044 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$95,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,139
Downpayment
20%
$19,180
Closing costs
1%
$959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,184
Total Expenses
$1,044
Mortgage P&I
46%
$543
Property Taxes
14%
$160
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0