Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.77% first-year return on $20,895 initial cash invested.
38.77%
Cash On Cash
15.62%
Cap Rate
2.44
DSCR
$1,800
Rent
$675
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,125
Mortgage P&I
29%
$530
Property Taxes
5%
$92
Home Insurance
2%
$35
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...