Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.79% first-year return on $18,879 initial cash invested.
24.79%
Cash On Cash
12.21%
Cap Rate
2.01
DSCR
$1,371
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,371 income − $981 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,371
Total Expenses
$981
Mortgage P&I
33%
$456
Property Taxes
10%
$136
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0