Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.72% first-year return on $18,879 initial cash invested.
20.72%
Cash On Cash
11.64%
Cap Rate
1.8
DSCR
$1,216
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,216 income − $890 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,216
Total Expenses
$890
Mortgage P&I
40%
$485
Property Taxes
5%
$56
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0