Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.61% first-year return on $19,068 initial cash invested.
34.61%
Cash On Cash
14.41%
Cap Rate
2.34
DSCR
$1,479
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $929 expenses = $550 cash flow
Investment Breakdown
|
Purchase Price
$90,800
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,068
Downpayment
20%
$18,160
Closing costs
1%
$908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,479
Total Expenses
$929
Mortgage P&I
32%
$466
Property Taxes
3%
$46
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0