Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.71% first-year return on $36,879 initial cash invested.
7.71%
Cash On Cash
9.96%
Cap Rate
1.64
DSCR
$1,335
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $1,098 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,335
Total Expenses
$1,098
Mortgage P&I
34%
$456
Property Taxes
12%
$157
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$160
CapEx
4%
$53
Vacancy
3%
$40
Maintenance
4%
$53
Other
11%
$147