Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 62.48% first-year return on $18,900 initial cash invested.
62.48%
Cash On Cash
21.25%
Cap Rate
3.21
DSCR
$2,258
Rent
$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $1,274 expenses = $984 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,258
Total Expenses
$1,274
Mortgage P&I
22%
$497
Property Taxes
7%
$158
Home Insurance
1%
$32
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0