Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.3% first-year return on $36,900 initial cash invested.
41.3%
Cash On Cash
25.2%
Cap Rate
3.76
DSCR
$2,920
Rent
$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $1,650 expenses = $1,270 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.5%
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
$2,920
Total Expenses
$1,650
Mortgage P&I
17%
$503
Property Taxes
4%
$122
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321