Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 75.84% first-year return on $14,700 initial cash invested.
75.84%
Cash On Cash
23.5%
Cap Rate
3.92
DSCR
$1,833
Rent
$929
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
6.4%
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
$1,833
Total Expenses
$904
Mortgage P&I
19%
$350
Property Taxes
3%
$53
Home Insurance
1%
$24
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0