Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.36% first-year return on $18,690 initial cash invested.
39.36%
Cash On Cash
16.04%
Cap Rate
2.41
DSCR
$1,687
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $1,074 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$1,074
Mortgage P&I
29%
$493
Property Taxes
4%
$63
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0