Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 51.21% first-year return on $16,800 initial cash invested.
51.21%
Cash On Cash
18.52%
Cap Rate
2.9
DSCR
$1,830
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,113
Mortgage P&I
23%
$426
Property Taxes
10%
$182
Home Insurance
2%
$28
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...