Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.68% first-year return on $18,900 initial cash invested.
27.68%
Cash On Cash
12.76%
Cap Rate
2.1
DSCR
$1,296
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $860 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,296
Total Expenses
$860
Mortgage P&I
35%
$456
Property Taxes
3%
$34
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0