Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.37% first-year return on $18,459 initial cash invested.
27.37%
Cash On Cash
12.59%
Cap Rate
2.11
DSCR
$1,298
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,459
Downpayment
20%
$17,580
Closing costs
1%
$879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,298
Total Expenses
$877
Mortgage P&I
34%
$436
Property Taxes
6%
$72
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0