Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.68% first-year return on $19,089 initial cash invested.
19.68%
Cash On Cash
11.08%
Cap Rate
1.82
DSCR
$1,282
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $969 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$90,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,089
Downpayment
20%
$18,180
Closing costs
1%
$909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,282
Total Expenses
$969
Mortgage P&I
36%
$462
Property Taxes
11%
$142
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0