Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.05% first-year return on $20,790 initial cash invested.
22.05%
Cash On Cash
11.88%
Cap Rate
1.88
DSCR
$1,518
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $1,136 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,518
Total Expenses
$1,136
Mortgage P&I
34%
$522
Property Taxes
12%
$184
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0