Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.36% first-year return on $20,580 initial cash invested.
26.36%
Cash On Cash
13.27%
Cap Rate
1.95
DSCR
$1,513
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $1,061 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$98,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,580
Downpayment
20%
$19,600
Closing costs
1%
$980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$1,061
Mortgage P&I
37%
$556
Property Taxes
5%
$77
Home Insurance
2%
$34
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0