Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.27% first-year return on $20,979 initial cash invested.
11.27%
Cash On Cash
9.32%
Cap Rate
1.48
DSCR
$1,130
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,130 income − $933 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.8%
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
$1,130
Total Expenses
$933
Mortgage P&I
46%
$523
Property Taxes
7%
$82
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0