Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.21% first-year return on $20,769 initial cash invested.
27.21%
Cash On Cash
12.97%
Cap Rate
2.03
DSCR
$1,440
Rent
$471
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$98,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,769
Downpayment
20%
$19,780
Closing costs
1%
$989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$969
Mortgage P&I
37%
$526
Property Taxes
2%
$34
Home Insurance
2%
$35
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...