Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.96% first-year return on $20,979 initial cash invested.
46.96%
Cash On Cash
17.12%
Cap Rate
2.86
DSCR
$2,100
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
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
$2,100
Total Expenses
$1,279
Mortgage P&I
24%
$499
Property Taxes
9%
$199
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0