Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.62% first-year return on $20,790 initial cash invested.
4.62%
Cash On Cash
7.92%
Cap Rate
1.24
DSCR
$930
Rent
$80
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
7.0%
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
$930
Total Expenses
$850
Mortgage P&I
57%
$527
Property Taxes
5%
$47
Home Insurance
4%
$35
HOA
0%
$0
Property Management
10%
$93
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0