Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.22% first-year return on $20,895 initial cash invested.
39.22%
Cash On Cash
15.71%
Cap Rate
2.46
DSCR
$1,810
Rent
$683
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
$1,810
Total Expenses
$1,127
Mortgage P&I
29%
$530
Property Taxes
5%
$92
Home Insurance
2%
$35
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...