Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.43% first-year return on $19,950 initial cash invested.
19.43%
Cash On Cash
10.96%
Cap Rate
1.8
DSCR
$1,266
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,266
Total Expenses
$943
Mortgage P&I
38%
$482
Property Taxes
8%
$99
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0