Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.87% first-year return on $18,879 initial cash invested.
25.87%
Cash On Cash
12.76%
Cap Rate
2
DSCR
$1,420
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
7.0%
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
$1,420
Total Expenses
$1,013
Mortgage P&I
34%
$478
Property Taxes
9%
$134
Home Insurance
2%
$32
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0