Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.73% first-year return on $17,850 initial cash invested.
31.73%
Cash On Cash
14.15%
Cap Rate
2.22
DSCR
$1,560
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$1,560
Total Expenses
$1,088
Mortgage P&I
29%
$452
Property Taxes
13%
$200
Home Insurance
2%
$30
PManagement
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0