Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.45% first-year return on $37,089 initial cash invested.
20.45%
Cash On Cash
15.46%
Cap Rate
2.53
DSCR
$1,923
Rent
$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $1,291 expenses = $632 cash flow
Investment Breakdown
|
Purchase Price
$90,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,089
Downpayment
20%
$18,180
Closing costs
1%
$909
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$1,291
Mortgage P&I
24%
$462
Property Taxes
7%
$142
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212