Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.36% first-year return on $15,729 initial cash invested.
21.36%
Cash On Cash
11.71%
Cap Rate
1.83
DSCR
$1,030
Rent
$280
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$750
Mortgage P&I
39%
$399
Property Taxes
5%
$56
Home Insurance
3%
$26
PManagement
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...