Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.85% first-year return on $18,879 initial cash invested.
46.85%
Cash On Cash
17.46%
Cap Rate
2.74
DSCR
$1,860
Rent
$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,123
Mortgage P&I
26%
$478
Property Taxes
7%
$129
Home Insurance
2%
$32
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...