Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32% first-year return on $36,900 initial cash invested.
32%
Cash On Cash
20.45%
Cap Rate
3.36
DSCR
$2,319
Rent
$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $1,335 expenses = $984 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
$2,319
Total Expenses
$1,335
Mortgage P&I
20%
$457
Property Taxes
2%
$57
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255