Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.06% first-year return on $20,790 initial cash invested.
15.06%
Cash On Cash
10.57%
Cap Rate
1.59
DSCR
$1,276
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,276 income − $1,015 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.4%
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
$1,276
Total Expenses
$1,015
Mortgage P&I
43%
$547
Property Taxes
8%
$100
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0