Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.24% first-year return on $20,979 initial cash invested.
37.24%
Cash On Cash
15.3%
Cap Rate
2.39
DSCR
$1,785
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $1,134 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.0%
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
$1,785
Total Expenses
$1,134
Mortgage P&I
30%
$534
Property Taxes
6%
$102
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0