Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 65.06% first-year return on $14,700 initial cash invested.
65.06%
Cash On Cash
21.29%
Cap Rate
3.47
DSCR
$1,741
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$944
Mortgage P&I
21%
$358
Property Taxes
6%
$110
Home Insurance
1%
$24
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0