Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.24% first-year return on $18,900 initial cash invested.
11.24%
Cash On Cash
9.43%
Cap Rate
1.48
DSCR
$1,020
Rent
$177
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,020
Total Expenses
$843
Mortgage P&I
47%
$479
Property Taxes
7%
$67
Home Insurance
3%
$32
PManagement
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0
Google Maps with comparables properties is loading...