Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.67% first-year return on $18,900 initial cash invested.
18.67%
Cash On Cash
11.67%
Cap Rate
1.73
DSCR
$1,485
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,485 income − $1,191 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.6%
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
$1,485
Total Expenses
$1,191
Mortgage P&I
34%
$507
Property Taxes
18%
$267
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0