Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.05% first-year return on $18,900 initial cash invested.
19.05%
Cash On Cash
11.32%
Cap Rate
1.73
DSCR
$1,151
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,151 income − $851 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.3%
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
$1,151
Total Expenses
$851
Mortgage P&I
43%
$491
Property Taxes
0%
$4
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0