Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.84% first-year return on $18,879 initial cash invested.
8.84%
Cash On Cash
9.05%
Cap Rate
1.4
DSCR
$1,068
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,068 income − $929 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,068
Total Expenses
$929
Mortgage P&I
46%
$486
Property Taxes
13%
$134
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0