Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.31% first-year return on $20,790 initial cash invested.
11.31%
Cash On Cash
9.14%
Cap Rate
1.5
DSCR
$1,098
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,098 income − $902 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,098
Total Expenses
$902
Mortgage P&I
46%
$503
Property Taxes
7%
$78
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0