Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.32% first-year return on $20,790 initial cash invested.
17.32%
Cash On Cash
10.81%
Cap Rate
1.74
DSCR
$1,570
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,270
Mortgage P&I
33%
$514
Property Taxes
20%
$314
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0