Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 87.55% first-year return on $14,679 initial cash invested.
87.55%
Cash On Cash
26.25%
Cap Rate
4.38
DSCR
$2,184
Rent
$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,184
Total Expenses
$1,113
Mortgage P&I
16%
$349
Property Taxes
8%
$173
Home Insurance
1%
$24
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0