Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.17% first-year return on $36,879 initial cash invested.
38.17%
Cash On Cash
23.4%
Cap Rate
3.84
DSCR
$3,092
Rent
$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $1,919 expenses = $1,173 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
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
$3,092
Total Expenses
$1,919
Mortgage P&I
15%
$456
Property Taxes
12%
$379
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340