Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.99% first-year return on $20,979 initial cash invested.
14.99%
Cash On Cash
10.33%
Cap Rate
1.62
DSCR
$1,310
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,048
Mortgage P&I
41%
$532
Property Taxes
11%
$139
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...