Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.91% first-year return on $20,958 initial cash invested.
24.91%
Cash On Cash
12.59%
Cap Rate
1.93
DSCR
$1,405
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $970 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$99,800
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,958
Downpayment
20%
$19,960
Closing costs
1%
$998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,405
Total Expenses
$970
Mortgage P&I
39%
$542
Property Taxes
1%
$15
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0