Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.5% first-year return on $20,013 initial cash invested.
23.5%
Cash On Cash
11.89%
Cap Rate
1.95
DSCR
$1,360
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,360 income − $968 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$95,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,013
Downpayment
20%
$19,060
Closing costs
1%
$953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$968
Mortgage P&I
36%
$484
Property Taxes
8%
$106
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0