Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.9% first-year return on $20,580 initial cash invested.
10.9%
Cash On Cash
9.69%
Cap Rate
1.48
DSCR
$1,363
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,363 income − $1,176 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$98,000
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,580
Downpayment
20%
$19,600
Closing costs
1%
$980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,363
Total Expenses
$1,176
Mortgage P&I
39%
$536
Property Taxes
15%
$209
Home Insurance
6%
$77
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0