Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 50.37% first-year return on $36,900 initial cash invested.
50.37%
Cash On Cash
29.08%
Cap Rate
4.39
DSCR
$3,387
Rent
$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $1,838 expenses = $1,549 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$1,838
Mortgage P&I
15%
$497
Property Taxes
5%
$158
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$373