Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.78% first-year return on $18,900 initial cash invested.
49.78%
Cash On Cash
18.45%
Cap Rate
2.75
DSCR
$1,947
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $1,163 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.5%
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
$1,947
Total Expenses
$1,163
Mortgage P&I
26%
$503
Property Taxes
6%
$122
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0