Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.76% first-year return on $14,679 initial cash invested.
16.76%
Cash On Cash
10.7%
Cap Rate
1.67
DSCR
$920
Rent
$205
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$920
Total Expenses
$715
Mortgage P&I
40%
$372
Property Taxes
9%
$80
Home Insurance
3%
$24
PManagement
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...