Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.73% first-year return on $20,979 initial cash invested.
11.73%
Cash On Cash
9.35%
Cap Rate
1.51
DSCR
$1,181
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,181 income − $976 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.7%
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
$1,181
Total Expenses
$976
Mortgage P&I
44%
$514
Property Taxes
10%
$120
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0