Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.14% first-year return on $20,958 initial cash invested.
14.14%
Cash On Cash
9.97%
Cap Rate
1.64
DSCR
$1,502
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,255 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$99,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,958
Downpayment
20%
$19,960
Closing costs
1%
$998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$1,255
Mortgage P&I
34%
$507
Property Taxes
22%
$323
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0