Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.73% first-year return on $20,895 initial cash invested.
8.73%
Cash On Cash
8.84%
Cap Rate
1.38
DSCR
$1,020
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
7.0%
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
$1,020
Total Expenses
$868
Mortgage P&I
52%
$530
Property Taxes
4%
$38
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0