Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.51% first-year return on $19,950 initial cash invested.
20.51%
Cash On Cash
11.72%
Cap Rate
1.8
DSCR
$1,430
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,430 income − $1,089 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,089
Mortgage P&I
36%
$515
Property Taxes
12%
$168
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0