Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.68% first-year return on $36,900 initial cash invested.
24.68%
Cash On Cash
17.21%
Cap Rate
2.83
DSCR
$1,893
Rent
$759
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
$36,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,893
Total Expenses
$1,134
Mortgage P&I
24%
$456
Property Taxes
0%
$2
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208