Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.25% first-year return on $20,790 initial cash invested.
42.25%
Cash On Cash
16.24%
Cap Rate
2.61
DSCR
$1,880
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $1,148 expenses = $732 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
$1,880
Total Expenses
$1,148
Mortgage P&I
27%
$514
Property Taxes
6%
$110
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0