Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.54% first-year return on $20,790 initial cash invested.
8.54%
Cash On Cash
9.33%
Cap Rate
1.36
DSCR
$1,135
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,135 income − $987 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.7%
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
$1,135
Total Expenses
$987
Mortgage P&I
50%
$565
Property Taxes
8%
$91
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0