Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.05% first-year return on $18,396 initial cash invested.
19.05%
Cash On Cash
10.88%
Cap Rate
1.78
DSCR
$1,141
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,141 income − $849 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$87,600
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,396
Downpayment
20%
$17,520
Closing costs
1%
$876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,141
Total Expenses
$849
Mortgage P&I
39%
$445
Property Taxes
7%
$81
Home Insurance
2%
$27
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0