Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56.57% first-year return on $18,900 initial cash invested.
56.57%
Cash On Cash
19.31%
Cap Rate
3.13
DSCR
$1,907
Rent
$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $1,016 expenses = $891 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,907
Total Expenses
$1,016
Mortgage P&I
24%
$462
Property Taxes
1%
$27
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0