Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.06% first-year return on $20,118 initial cash invested.
21.06%
Cash On Cash
11.16%
Cap Rate
1.9
DSCR
$1,395
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,800
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,118
Downpayment
20%
$19,160
Closing costs
1%
$958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,395
Total Expenses
$1,042
Mortgage P&I
34%
$468
Property Taxes
15%
$205
Home Insurance
0%
$5
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0