Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16% first-year return on $19,950 initial cash invested.
16%
Cash On Cash
10.48%
Cap Rate
1.66
DSCR
$1,264
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $998 expenses = $266 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,264
Total Expenses
$998
Mortgage P&I
40%
$501
Property Taxes
11%
$136
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0