Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.71% first-year return on $17,850 initial cash invested.
20.71%
Cash On Cash
11.29%
Cap Rate
1.84
DSCR
$1,134
Rent
$308
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
6.6%
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
$1,134
Total Expenses
$826
Mortgage P&I
38%
$435
Property Taxes
6%
$66
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0