Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.11% first-year return on $20,790 initial cash invested.
19.11%
Cash On Cash
11.04%
Cap Rate
1.76
DSCR
$1,266
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,266 income − $935 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,266
Total Expenses
$935
Mortgage P&I
41%
$517
Property Taxes
4%
$54
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0