Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.32% first-year return on $18,690 initial cash invested.
14.32%
Cash On Cash
10.18%
Cap Rate
1.59
DSCR
$1,170
Rent
$223
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$947
Mortgage P&I
41%
$474
Property Taxes
12%
$139
Home Insurance
3%
$31
PManagement
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...