Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.87% first-year return on $20,979 initial cash invested.
8.87%
Cash On Cash
8.67%
Cap Rate
1.42
DSCR
$1,200
Rent
$155
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
6.5%
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
$1,200
Total Expenses
$1,045
Mortgage P&I
42%
$507
Property Taxes
16%
$191
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0