Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.76% first-year return on $20,895 initial cash invested.
2.76%
Cash On Cash
7.5%
Cap Rate
1.17
DSCR
$880
Rent
$48
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$880
Total Expenses
$832
Mortgage P&I
60%
$530
Property Taxes
4%
$38
Home Insurance
4%
$35
PManagement
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...