Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.19% first-year return on $18,879 initial cash invested.
11.19%
Cash On Cash
9.16%
Cap Rate
1.48
DSCR
$960
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$960 income − $784 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.7%
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
$960
Total Expenses
$784
Mortgage P&I
48%
$462
Property Taxes
4%
$40
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0