Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.96% first-year return on $20,790 initial cash invested.
1.96%
Cash On Cash
7.33%
Cap Rate
1.15
DSCR
$870
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$870
Total Expenses
$836
Mortgage P&I
61%
$527
Property Taxes
5%
$47
Home Insurance
4%
$35
PManagement
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...