Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.96% first-year return on $36,900 initial cash invested.
42.96%
Cash On Cash
25.56%
Cap Rate
4.05
DSCR
$3,087
Rent
$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $1,766 expenses = $1,321 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.9%
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
$3,087
Total Expenses
$1,766
Mortgage P&I
15%
$473
Property Taxes
7%
$212
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340