Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.47% first-year return on $20,895 initial cash invested.
2.47%
Cash On Cash
7.32%
Cap Rate
1.2
DSCR
$1,189
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,189 income − $1,146 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,189
Total Expenses
$1,146
Mortgage P&I
42%
$505
Property Taxes
25%
$298
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0