Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.21% first-year return on $16,800 initial cash invested.
41.21%
Cash On Cash
16.24%
Cap Rate
2.54
DSCR
$1,600
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,600
Total Expenses
$1,023
Mortgage P&I
27%
$426
Property Taxes
10%
$153
Home Insurance
2%
$28
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...