Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.31% first-year return on $19,110 initial cash invested.
40.31%
Cash On Cash
15.81%
Cap Rate
2.51
DSCR
$1,609
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $967 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,609
Total Expenses
$967
Mortgage P&I
30%
$477
Property Taxes
2%
$40
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0