Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.39% first-year return on $20,853 initial cash invested.
22.39%
Cash On Cash
11.89%
Cap Rate
1.87
DSCR
$1,394
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $1,005 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$99,300
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,853
Downpayment
20%
$19,860
Closing costs
1%
$993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,394
Total Expenses
$1,005
Mortgage P&I
38%
$525
Property Taxes
5%
$65
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0