Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.39% first-year return on $14,700 initial cash invested.
21.39%
Cash On Cash
11.74%
Cap Rate
1.84
DSCR
$990
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$990
Total Expenses
$728
Mortgage P&I
38%
$373
Property Taxes
7%
$73
Home Insurance
2%
$24
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...