Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.25% first-year return on $19,677 initial cash invested.
20.25%
Cash On Cash
11.47%
Cap Rate
1.79
DSCR
$1,281
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,281 income − $949 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$93,700
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,677
Downpayment
20%
$18,740
Closing costs
1%
$937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,281
Total Expenses
$949
Mortgage P&I
39%
$500
Property Taxes
4%
$46
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0