Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.65% first-year return on $20,979 initial cash invested.
16.65%
Cash On Cash
10.98%
Cap Rate
1.64
DSCR
$1,305
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,305 income − $1,014 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.5%
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
$1,305
Total Expenses
$1,014
Mortgage P&I
43%
$558
Property Taxes
6%
$83
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0