Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.01% first-year return on $19,299 initial cash invested.
10.01%
Cash On Cash
9.06%
Cap Rate
1.44
DSCR
$996
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$996 income − $835 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$91,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,299
Downpayment
20%
$18,380
Closing costs
1%
$919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$996
Total Expenses
$835
Mortgage P&I
48%
$483
Property Taxes
3%
$29
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0