Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.99% first-year return on $20,895 initial cash invested.
26.99%
Cash On Cash
12.76%
Cap Rate
2.11
DSCR
$1,714
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,714 income − $1,244 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,714
Total Expenses
$1,244
Mortgage P&I
29%
$502
Property Taxes
15%
$261
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0