Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.27% first-year return on $18,879 initial cash invested.
27.27%
Cash On Cash
12.81%
Cap Rate
2.11
DSCR
$1,507
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $1,078 expenses = $429 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,507
Total Expenses
$1,078
Mortgage P&I
30%
$456
Property Taxes
13%
$199
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0