Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.32% first-year return on $18,900 initial cash invested.
16.32%
Cash On Cash
10.65%
Cap Rate
1.67
DSCR
$1,260
Rent
$257
Cashflow
$28,560
Annual
$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
$1,260
Total Expenses
$1,003
Mortgage P&I
38%
$479
Property Taxes
13%
$164
Home Insurance
3%
$32
PManagement
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Google Maps with comparables properties is loading...