Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 63.03% first-year return on $13,650 initial cash invested.
63.03%
Cash On Cash
21.19%
Cap Rate
3.32
DSCR
$1,700
Rent
$717
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$983
Mortgage P&I
20%
$346
Property Taxes
10%
$172
Home Insurance
1%
$23
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...