Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.98% first-year return on $20,979 initial cash invested.
8.98%
Cash On Cash
8.62%
Cap Rate
1.41
DSCR
$1,025
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,025 income − $868 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,025
Total Expenses
$868
Mortgage P&I
50%
$510
Property Taxes
6%
$57
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0