Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.73% first-year return on $18,396 initial cash invested.
45.73%
Cash On Cash
16.67%
Cap Rate
2.81
DSCR
$1,653
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,600
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,396
Downpayment
20%
$17,520
Closing costs
1%
$876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$952
Mortgage P&I
26%
$433
Property Taxes
3%
$56
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0