Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.09% first-year return on $21,000 initial cash invested.
21.09%
Cash On Cash
11.6%
Cap Rate
1.82
DSCR
$1,310
Rent
$369
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$941
Mortgage P&I
41%
$532
Property Taxes
2%
$32
Home Insurance
3%
$35
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...