Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.79% first-year return on $17,850 initial cash invested.
30.79%
Cash On Cash
13.93%
Cap Rate
2.18
DSCR
$1,540
Rent
$458
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,082
Mortgage P&I
29%
$452
Property Taxes
13%
$200
Home Insurance
2%
$30
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...