Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.76% first-year return on $20,937 initial cash invested.
15.76%
Cash On Cash
10.16%
Cap Rate
1.67
DSCR
$1,265
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,937
Downpayment
20%
$19,940
Closing costs
1%
$997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,265
Total Expenses
$990
Mortgage P&I
40%
$506
Property Taxes
10%
$123
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0