Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 163.62% first-year return on $6,300 initial cash invested.
163.62%
Cash On Cash
43.96%
Cap Rate
6.87
DSCR
$1,610
Rent
$859
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$30,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,300
Downpayment
20%
$6,000
Closing costs
1%
$300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$751
Mortgage P&I
10%
$160
Property Taxes
10%
$163
Home Insurance
1%
$10
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...