Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.73% first-year return on $18,879 initial cash invested.
39.73%
Cash On Cash
15.58%
Cap Rate
2.52
DSCR
$1,571
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $946 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.7%
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
$1,571
Total Expenses
$946
Mortgage P&I
29%
$463
Property Taxes
3%
$42
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0