Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.76% first-year return on $14,700 initial cash invested.
23.76%
Cash On Cash
12.27%
Cap Rate
1.92
DSCR
$1,030
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$739
Mortgage P&I
36%
$373
Property Taxes
7%
$73
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0