Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.46% first-year return on $36,900 initial cash invested.
44.46%
Cash On Cash
25.91%
Cap Rate
4.21
DSCR
$2,860
Rent
$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $1,493 expenses = $1,367 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$1,493
Mortgage P&I
16%
$462
Property Taxes
1%
$27
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315