Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 72.25% first-year return on $18,270 initial cash invested.
72.25%
Cash On Cash
22.81%
Cap Rate
3.82
DSCR
$2,421
Rent
$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,270
Downpayment
20%
$17,400
Closing costs
1%
$870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,421
Total Expenses
$1,321
Mortgage P&I
18%
$433
Property Taxes
9%
$229
Home Insurance
1%
$30
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0