Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 92.73% first-year return on $18,816 initial cash invested.
92.73%
Cash On Cash
27.25%
Cap Rate
4.53
DSCR
$2,650
Rent
$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,816
Downpayment
20%
$17,920
Closing costs
1%
$896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,650
Total Expenses
$1,196
Mortgage P&I
17%
$449
Property Taxes
1%
$24
Home Insurance
1%
$35
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0