Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.37% first-year return on $16,380 initial cash invested.
0.37%
Cash On Cash
7.23%
Cap Rate
1.13
DSCR
$990
Rent
$5
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$78,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,380
Downpayment
20%
$15,600
Closing costs
1%
$780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$990
Total Expenses
$985
Mortgage P&I
42%
$415
Property Taxes
8%
$76
Home Insurance
3%
$27
HOA
21%
$209
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...