Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.85% first-year return on $20,790 initial cash invested.
16.85%
Cash On Cash
10.41%
Cap Rate
1.69
DSCR
$1,190
Rent
$292
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
6.6%
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
$1,190
Total Expenses
$898
Mortgage P&I
43%
$507
Property Taxes
4%
$46
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0