Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.52% first-year return on $15,225 initial cash invested.
37.52%
Cash On Cash
14.93%
Cap Rate
2.49
DSCR
$1,270
Rent
$476
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$72,500
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,225
Downpayment
20%
$14,500
Closing costs
1%
$725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$794
Mortgage P&I
28%
$362
Property Taxes
6%
$76
Home Insurance
2%
$25
PManagement
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...