Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.49% first-year return on $20,790 initial cash invested.
11.49%
Cash On Cash
8.99%
Cap Rate
1.52
DSCR
$1,072
Rent
$199
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
6.3%
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
$1,072
Total Expenses
$873
Mortgage P&I
46%
$489
Property Taxes
7%
$70
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0