Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.9% first-year return on $20,055 initial cash invested.
14.9%
Cash On Cash
10.05%
Cap Rate
1.65
DSCR
$1,318
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,318 income − $1,069 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$95,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,055
Downpayment
20%
$19,100
Closing costs
1%
$955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,318
Total Expenses
$1,069
Mortgage P&I
37%
$485
Property Taxes
16%
$206
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0