Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.04% first-year return on $20,979 initial cash invested.
7.04%
Cash On Cash
9.08%
Cap Rate
1.31
DSCR
$1,147
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,147 income − $1,024 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,147
Total Expenses
$1,024
Mortgage P&I
50%
$576
Property Taxes
11%
$125
Home Insurance
2%
$25
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0