Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.76% first-year return on $20,790 initial cash invested.
15.76%
Cash On Cash
10.47%
Cap Rate
1.63
DSCR
$1,239
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,239
Total Expenses
$966
Mortgage P&I
43%
$529
Property Taxes
5%
$63
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0