Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.12% first-year return on $20,979 initial cash invested.
10.12%
Cash On Cash
9%
Cap Rate
1.46
DSCR
$1,167
Rent
$177
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
6.7%
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
$1,167
Total Expenses
$990
Mortgage P&I
44%
$514
Property Taxes
12%
$138
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0