Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.3% first-year return on $18,900 initial cash invested.
11.3%
Cash On Cash
9.56%
Cap Rate
1.5
DSCR
$1,230
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,230 income − $1,052 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,230
Total Expenses
$1,052
Mortgage P&I
39%
$477
Property Taxes
18%
$222
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0