Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.49% first-year return on $14,700 initial cash invested.
16.49%
Cash On Cash
10.65%
Cap Rate
1.66
DSCR
$910
Rent
$202
Cashflow
$28,560
Annaul
$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
$910
Total Expenses
$708
Mortgage P&I
41%
$373
Property Taxes
8%
$73
Home Insurance
3%
$24
PManagement
10%
$91
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with comparables properties is loading...