Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.76% first-year return on $20,979 initial cash invested.
43.76%
Cash On Cash
16.5%
Cap Rate
2.71
DSCR
$2,050
Rent
$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $1,285 expenses = $765 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
$2,050
Total Expenses
$1,285
Mortgage P&I
25%
$507
Property Taxes
10%
$211
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0