Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.62% first-year return on $18,900 initial cash invested.
35.62%
Cash On Cash
14.57%
Cap Rate
2.39
DSCR
$1,501
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,501 income − $940 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,501
Total Expenses
$940
Mortgage P&I
30%
$457
Property Taxes
4%
$61
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0