Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.95% first-year return on $18,879 initial cash invested.
0.95%
Cash On Cash
6.87%
Cap Rate
1.13
DSCR
$890
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$890 income − $875 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$875
Mortgage P&I
51%
$456
Property Taxes
18%
$157
Home Insurance
4%
$32
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0