Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.64% first-year return on $16,800 initial cash invested.
40.64%
Cash On Cash
16.12%
Cap Rate
2.52
DSCR
$1,590
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,021
Mortgage P&I
27%
$426
Property Taxes
10%
$153
Home Insurance
2%
$28
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...