Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.58% first-year return on $18,879 initial cash invested.
23.58%
Cash On Cash
12.24%
Cap Rate
1.92
DSCR
$1,370
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$999
Mortgage P&I
35%
$478
Property Taxes
10%
$134
Home Insurance
2%
$32
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...