Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.9% first-year return on $20,979 initial cash invested.
9.9%
Cash On Cash
9.49%
Cap Rate
1.4
DSCR
$1,085
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,085 income − $912 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,085
Total Expenses
$912
Mortgage P&I
52%
$563
Property Taxes
3%
$33
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0