Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.32% first-year return on $36,879 initial cash invested.
25.32%
Cash On Cash
17.73%
Cap Rate
2.84
DSCR
$2,042
Rent
$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $1,264 expenses = $778 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.8%
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
$2,042
Total Expenses
$1,264
Mortgage P&I
23%
$468
Property Taxes
3%
$69
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225