Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.19% first-year return on $18,900 initial cash invested.
28.19%
Cash On Cash
12.84%
Cap Rate
2.11
DSCR
$1,262
Rent
$444
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
6.5%
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
$1,262
Total Expenses
$818
Mortgage P&I
36%
$456
Property Taxes
0%
$2
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0