Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.36% first-year return on $20,580 initial cash invested.
25.36%
Cash On Cash
12.39%
Cap Rate
1.99
DSCR
$1,386
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $951 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$98,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,580
Downpayment
20%
$19,600
Closing costs
1%
$980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$951
Mortgage P&I
37%
$508
Property Taxes
4%
$49
Home Insurance
2%
$34
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0