Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.84% first-year return on $36,900 initial cash invested.
15.84%
Cash On Cash
13.84%
Cap Rate
2.18
DSCR
$1,845
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,358 expenses = $487 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,845
Total Expenses
$1,358
Mortgage P&I
26%
$477
Property Taxes
12%
$222
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203