Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.44% first-year return on $36,900 initial cash invested.
30.44%
Cash On Cash
19.77%
Cap Rate
3.25
DSCR
$2,252
Rent
$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $1,316 expenses = $936 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$1,316
Mortgage P&I
20%
$457
Property Taxes
3%
$61
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248