Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.1% first-year return on $36,900 initial cash invested.
24.1%
Cash On Cash
17.04%
Cap Rate
2.8
DSCR
$2,037
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,037
Total Expenses
$1,296
Mortgage P&I
22%
$456
Property Taxes
6%
$117
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224