Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 67% first-year return on $18,879 initial cash invested.
67%
Cash On Cash
21.58%
Cap Rate
3.55
DSCR
$2,132
Rent
$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $1,078 expenses = $1,054 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
$2,132
Total Expenses
$1,078
Mortgage P&I
21%
$456
Property Taxes
2%
$35
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0