Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.77% first-year return on $16,695 initial cash invested.
31.77%
Cash On Cash
14.11%
Cap Rate
2.21
DSCR
$1,410
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,500
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,695
Downpayment
20%
$15,900
Closing costs
1%
$795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$968
Mortgage P&I
30%
$423
Property Taxes
11%
$151
Home Insurance
2%
$28
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...