Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 88.74% first-year return on $7,140 initial cash invested.
88.74%
Cash On Cash
26.65%
Cap Rate
4.36
DSCR
$1,071
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$34,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,140
Downpayment
20%
$6,800
Closing costs
1%
$340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,071
Total Expenses
$543
Mortgage P&I
16%
$173
Property Taxes
7%
$79
Home Insurance
1%
$12
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0