Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.31% first-year return on $19,992 initial cash invested.
15.31%
Cash On Cash
10.55%
Cap Rate
1.63
DSCR
$1,345
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $1,090 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$95,200
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,992
Downpayment
20%
$19,040
Closing costs
1%
$952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,345
Total Expenses
$1,090
Mortgage P&I
38%
$515
Property Taxes
14%
$192
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0