Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.1% first-year return on $36,879 initial cash invested.
30.1%
Cash On Cash
19.68%
Cap Rate
3.21
DSCR
$2,247
Rent
$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $1,322 expenses = $925 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$1,322
Mortgage P&I
20%
$459
Property Taxes
3%
$67
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247