Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.54% first-year return on $36,879 initial cash invested.
13.54%
Cash On Cash
12.49%
Cap Rate
2.03
DSCR
$1,440
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $1,024 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.7%
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
$1,440
Total Expenses
$1,024
Mortgage P&I
32%
$462
Property Taxes
3%
$40
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$173
CapEx
4%
$58
Vacancy
3%
$43
Maintenance
4%
$58
Other
11%
$158