Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 51.64% first-year return on $36,879 initial cash invested.
51.64%
Cash On Cash
28.98%
Cap Rate
4.76
DSCR
$3,198
Rent
$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $1,611 expenses = $1,587 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
$3,198
Total Expenses
$1,611
Mortgage P&I
14%
$456
Property Taxes
1%
$35
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352