Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.16% first-year return on $20,790 initial cash invested.
7.16%
Cash On Cash
8.12%
Cap Rate
1.35
DSCR
$978
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.4%
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
$978
Total Expenses
$854
Mortgage P&I
51%
$497
Property Taxes
7%
$67
Home Insurance
4%
$35
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0