Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.99% first-year return on $20,790 initial cash invested.
27.99%
Cash On Cash
13.77%
Cap Rate
2.02
DSCR
$1,778
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $1,293 expenses = $485 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.7%
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
$1,778
Total Expenses
$1,293
Mortgage P&I
32%
$562
Property Taxes
13%
$233
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0