Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.97% first-year return on $18,900 initial cash invested.
37.97%
Cash On Cash
15.09%
Cap Rate
2.48
DSCR
$1,546
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $948 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,546
Total Expenses
$948
Mortgage P&I
30%
$457
Property Taxes
4%
$57
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0