Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.27% first-year return on $18,879 initial cash invested.
31.27%
Cash On Cash
13.62%
Cap Rate
2.24
DSCR
$1,430
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,430 income − $938 expenses = $492 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
$1,430
Total Expenses
$938
Mortgage P&I
32%
$456
Property Taxes
5%
$77
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0