Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.78% first-year return on $20,811 initial cash invested.
19.78%
Cash On Cash
11.35%
Cap Rate
1.79
DSCR
$1,401
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $1,058 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$99,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,811
Downpayment
20%
$19,820
Closing costs
1%
$991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,401
Total Expenses
$1,058
Mortgage P&I
37%
$524
Property Taxes
9%
$121
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0