Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 88.37% first-year return on $20,790 initial cash invested.
88.37%
Cash On Cash
26.96%
Cap Rate
4.09
DSCR
$2,982
Rent
$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $1,451 expenses = $1,531 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.3%
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
$2,982
Total Expenses
$1,451
Mortgage P&I
18%
$544
Property Taxes
3%
$97
Home Insurance
1%
$35
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0