Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.71% first-year return on $19,866 initial cash invested.
4.71%
Cash On Cash
8.11%
Cap Rate
1.24
DSCR
$900
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,600
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,866
Downpayment
20%
$18,920
Closing costs
1%
$946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$900
Total Expenses
$822
Mortgage P&I
57%
$516
Property Taxes
2%
$16
Home Insurance
6%
$56
HOA
0%
$0
Property Management
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0