Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.15% first-year return on $19,110 initial cash invested.
18.15%
Cash On Cash
10.81%
Cap Rate
1.73
DSCR
$1,157
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,157 income − $868 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,157
Total Expenses
$868
Mortgage P&I
41%
$473
Property Taxes
5%
$62
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0