Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27% first-year return on $20,979 initial cash invested.
27%
Cash On Cash
12.79%
Cap Rate
2.06
DSCR
$1,523
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $1,051 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.7%
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
$1,523
Total Expenses
$1,051
Mortgage P&I
34%
$517
Property Taxes
7%
$104
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0