Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.48% first-year return on $20,979 initial cash invested.
20.48%
Cash On Cash
11.45%
Cap Rate
1.82
DSCR
$1,431
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,431 income − $1,073 expenses = $358 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
$1,431
Total Expenses
$1,073
Mortgage P&I
37%
$523
Property Taxes
10%
$142
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0