Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.08% first-year return on $20,160 initial cash invested.
27.08%
Cash On Cash
12.96%
Cap Rate
2.03
DSCR
$1,420
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$96,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,160
Downpayment
20%
$19,200
Closing costs
1%
$960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$965
Mortgage P&I
36%
$511
Property Taxes
4%
$51
Home Insurance
2%
$34
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...