Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.24% first-year return on $18,900 initial cash invested.
19.24%
Cash On Cash
11.36%
Cap Rate
1.78
DSCR
$1,390
Rent
$303
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,087
Mortgage P&I
34%
$479
Property Taxes
15%
$214
Home Insurance
2%
$32
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...