Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.76% first-year return on $18,900 initial cash invested.
16.76%
Cash On Cash
10.76%
Cap Rate
1.68
DSCR
$1,270
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,006
Mortgage P&I
38%
$479
Property Taxes
13%
$164
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0