Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.83% first-year return on $20,979 initial cash invested.
5.83%
Cash On Cash
8.26%
Cap Rate
1.29
DSCR
$1,090
Rent
$102
Cashflow
$28,560
Annaul
$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
$1,090
Total Expenses
$988
Mortgage P&I
49%
$532
Property Taxes
13%
$139
Home Insurance
3%
$35
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...