Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.67% first-year return on $20,895 initial cash invested.
8.67%
Cash On Cash
9.33%
Cap Rate
1.41
DSCR
$1,464
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $1,313 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,464
Total Expenses
$1,313
Mortgage P&I
38%
$550
Property Taxes
24%
$348
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0