Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.25% first-year return on $20,979 initial cash invested.
22.25%
Cash On Cash
11.95%
Cap Rate
1.87
DSCR
$1,480
Rent
$389
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
$1,480
Total Expenses
$1,091
Mortgage P&I
36%
$532
Property Taxes
9%
$139
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0