Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.65% first-year return on $20,370 initial cash invested.
2.65%
Cash On Cash
7.56%
Cap Rate
1.18
DSCR
$1,010
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$97,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,370
Downpayment
20%
$19,400
Closing costs
1%
$970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$965
Mortgage P&I
51%
$516
Property Taxes
15%
$153
Home Insurance
3%
$34
PManagement
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...