Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.88% first-year return on $20,979 initial cash invested.
26.88%
Cash On Cash
12.66%
Cap Rate
2.08
DSCR
$1,549
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,549 income − $1,079 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,549
Total Expenses
$1,079
Mortgage P&I
33%
$507
Property Taxes
9%
$135
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0