Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 74.03% first-year return on $18,900 initial cash invested.
74.03%
Cash On Cash
23.69%
Cap Rate
3.65
DSCR
$2,477
Rent
$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $1,311 expenses = $1,166 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.2%
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
$2,477
Total Expenses
$1,311
Mortgage P&I
20%
$487
Property Taxes
6%
$147
Home Insurance
1%
$32
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0