Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.55% first-year return on $19,950 initial cash invested.
27.55%
Cash On Cash
12.96%
Cap Rate
2.13
DSCR
$1,712
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,254 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$1,254
Mortgage P&I
28%
$482
Property Taxes
17%
$293
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0