Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.15% first-year return on $20,811 initial cash invested.
1.15%
Cash On Cash
7.58%
Cap Rate
1.13
DSCR
$1,018
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,018 income − $998 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$99,100
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,811
Downpayment
20%
$19,820
Closing costs
1%
$991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,018
Total Expenses
$998
Mortgage P&I
55%
$555
Property Taxes
14%
$146
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0