Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.14% first-year return on $20,790 initial cash invested.
45.14%
Cash On Cash
16.96%
Cap Rate
2.71
DSCR
$2,023
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $1,241 expenses = $782 cash flow
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
$2,023
Total Expenses
$1,241
Mortgage P&I
26%
$516
Property Taxes
8%
$165
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0