Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.73% first-year return on $20,076 initial cash invested.
19.73%
Cash On Cash
10.9%
Cap Rate
1.82
DSCR
$1,221
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,076
Downpayment
20%
$19,120
Closing costs
1%
$956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,221
Total Expenses
$891
Mortgage P&I
39%
$477
Property Taxes
6%
$73
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0