Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 69.56% first-year return on $20,979 initial cash invested.
69.56%
Cash On Cash
22.17%
Cap Rate
3.64
DSCR
$2,459
Rent
$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $1,243 expenses = $1,216 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
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
$2,459
Total Expenses
$1,243
Mortgage P&I
21%
$507
Property Taxes
2%
$61
Home Insurance
1%
$35
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0