Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.19% first-year return on $36,879 initial cash invested.
26.19%
Cash On Cash
18.03%
Cap Rate
2.96
DSCR
$2,260
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $1,455 expenses = $805 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$1,455
Mortgage P&I
20%
$456
Property Taxes
9%
$199
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249