Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.36% first-year return on $20,979 initial cash invested.
49.36%
Cash On Cash
17.69%
Cap Rate
2.92
DSCR
$2,120
Rent
$863
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
$2,120
Total Expenses
$1,257
Mortgage P&I
24%
$504
Property Taxes
8%
$167
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0