Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.19% first-year return on $20,979 initial cash invested.
16.19%
Cash On Cash
10.25%
Cap Rate
1.68
DSCR
$1,255
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,255 income − $972 expenses = $283 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
$1,255
Total Expenses
$972
Mortgage P&I
40%
$507
Property Taxes
8%
$103
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0