Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.6% first-year return on $20,790 initial cash invested.
39.6%
Cash On Cash
15.58%
Cap Rate
2.55
DSCR
$1,928
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $1,242 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,928
Total Expenses
$1,242
Mortgage P&I
26%
$503
Property Taxes
11%
$203
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0