Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.13% first-year return on $36,879 initial cash invested.
19.13%
Cash On Cash
14.95%
Cap Rate
2.49
DSCR
$2,049
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$1,461
Mortgage P&I
22%
$450
Property Taxes
14%
$283
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225