Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.86% first-year return on $20,979 initial cash invested.
58.86%
Cash On Cash
19.82%
Cap Rate
3.24
DSCR
$2,228
Rent
$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $1,199 expenses = $1,029 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.6%
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
$2,228
Total Expenses
$1,199
Mortgage P&I
23%
$510
Property Taxes
3%
$75
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0