Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.28% first-year return on $19,908 initial cash invested.
9.28%
Cash On Cash
9.28%
Cap Rate
1.39
DSCR
$1,033
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,033 income − $879 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$94,800
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,908
Downpayment
20%
$18,960
Closing costs
1%
$948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,033
Total Expenses
$879
Mortgage P&I
51%
$527
Property Taxes
6%
$62
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0