Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.52% first-year return on $18,690 initial cash invested.
31.52%
Cash On Cash
13.7%
Cap Rate
2.26
DSCR
$1,510
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,019
Mortgage P&I
30%
$449
Property Taxes
10%
$145
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0