Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.96% first-year return on $20,979 initial cash invested.
13.96%
Cash On Cash
9.69%
Cap Rate
1.59
DSCR
$1,119
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,119 income − $875 expenses = $244 cash flow
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
$1,119
Total Expenses
$875
Mortgage P&I
45%
$507
Property Taxes
4%
$42
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0