Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.37% first-year return on $19,656 initial cash invested.
13.37%
Cash On Cash
9.86%
Cap Rate
1.56
DSCR
$1,127
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,127 income − $908 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$93,600
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,656
Downpayment
20%
$18,720
Closing costs
1%
$936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,127
Total Expenses
$908
Mortgage P&I
44%
$494
Property Taxes
8%
$89
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0