Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.87% first-year return on $36,879 initial cash invested.
18.87%
Cash On Cash
15.38%
Cap Rate
2.29
DSCR
$1,737
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $1,157 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
7.5%
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
$1,737
Total Expenses
$1,157
Mortgage P&I
29%
$503
Property Taxes
2%
$33
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191