Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.6% first-year return on $20,391 initial cash invested.
22.6%
Cash On Cash
11.98%
Cap Rate
1.89
DSCR
$1,428
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $1,044 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$97,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,391
Downpayment
20%
$19,420
Closing costs
1%
$971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,428
Total Expenses
$1,044
Mortgage P&I
36%
$514
Property Taxes
8%
$113
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0