Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.05% first-year return on $20,979 initial cash invested.
21.05%
Cash On Cash
11.68%
Cap Rate
1.83
DSCR
$1,450
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.0%
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
$1,450
Total Expenses
$1,082
Mortgage P&I
37%
$532
Property Taxes
10%
$139
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0