Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.85% first-year return on $36,879 initial cash invested.
23.85%
Cash On Cash
16.97%
Cap Rate
2.79
DSCR
$2,056
Rent
$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $1,323 expenses = $733 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
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
$2,056
Total Expenses
$1,323
Mortgage P&I
22%
$456
Property Taxes
7%
$136
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226