Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 51.17% first-year return on $18,900 initial cash invested.
51.17%
Cash On Cash
18.43%
Cap Rate
2.92
DSCR
$2,058
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,252 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.9%
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
$2,058
Total Expenses
$1,252
Mortgage P&I
23%
$473
Property Taxes
10%
$212
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0