Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.89% first-year return on $36,900 initial cash invested.
38.89%
Cash On Cash
23.64%
Cap Rate
3.88
DSCR
$3,009
Rent
$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $1,813 expenses = $1,196 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$1,813
Mortgage P&I
15%
$457
Property Taxes
6%
$189
Home Insurance
1%
$32
HOA
4%
$113
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331