Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56.87% first-year return on $17,850 initial cash invested.
56.87%
Cash On Cash
19.36%
Cap Rate
3.23
DSCR
$1,990
Rent
$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$1,144
Mortgage P&I
21%
$425
Property Taxes
9%
$171
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0