Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 72.19% first-year return on $12,600 initial cash invested.
72.19%
Cash On Cash
23.44%
Cap Rate
3.67
DSCR
$1,900
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,142
Mortgage P&I
17%
$319
Property Taxes
16%
$308
Home Insurance
1%
$21
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...