Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.82% first-year return on $18,879 initial cash invested.
41.82%
Cash On Cash
16.24%
Cap Rate
2.67
DSCR
$2,061
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $1,403 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
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
$2,061
Total Expenses
$1,403
Mortgage P&I
22%
$456
Property Taxes
18%
$379
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0