Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.68% first-year return on $18,417 initial cash invested.
42.68%
Cash On Cash
16.19%
Cap Rate
2.7
DSCR
$1,799
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,700
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,417
Downpayment
20%
$17,540
Closing costs
1%
$877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,799
Total Expenses
$1,144
Mortgage P&I
24%
$438
Property Taxes
3%
$60
Home Insurance
10%
$178
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0