Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.38% first-year return on $20,790 initial cash invested.
23.38%
Cash On Cash
12.5%
Cap Rate
1.91
DSCR
$1,726
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $1,321 expenses = $405 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
$1,726
Total Expenses
$1,321
Mortgage P&I
31%
$540
Property Taxes
17%
$297
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0