Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.84% first-year return on $18,879 initial cash invested.
27.84%
Cash On Cash
13%
Cap Rate
2.08
DSCR
$1,361
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,361 income − $923 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.8%
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
$1,361
Total Expenses
$923
Mortgage P&I
34%
$468
Property Taxes
5%
$69
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0