Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 79.59% first-year return on $14,700 initial cash invested.
79.59%
Cash On Cash
24.74%
Cap Rate
3.92
DSCR
$1,990
Rent
$975
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$1,015
Mortgage P&I
18%
$368
Property Taxes
5%
$102
Home Insurance
1%
$24
HOA
0%
$3
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...