Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.24% first-year return on $20,601 initial cash invested.
11.24%
Cash On Cash
9.17%
Cap Rate
1.5
DSCR
$1,132
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$98,100
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,601
Downpayment
20%
$19,620
Closing costs
1%
$981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,132
Total Expenses
$939
Mortgage P&I
44%
$500
Property Taxes
9%
$102
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0