Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.57% first-year return on $16,800 initial cash invested.
47.57%
Cash On Cash
17.7%
Cap Rate
2.77
DSCR
$1,760
Rent
$666
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,760
Total Expenses
$1,094
Mortgage P&I
24%
$426
Property Taxes
10%
$182
Home Insurance
2%
$28
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...