Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.21% first-year return on $36,879 initial cash invested.
13.21%
Cash On Cash
12.76%
Cap Rate
1.97
DSCR
$1,602
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $1,196 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,602
Total Expenses
$1,196
Mortgage P&I
30%
$486
Property Taxes
8%
$134
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$192
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$176