Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.73% first-year return on $19,929 initial cash invested.
8.73%
Cash On Cash
9.32%
Cap Rate
1.4
DSCR
$1,310
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $1,165 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,165
Mortgage P&I
40%
$526
Property Taxes
20%
$262
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0