Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.67% first-year return on $25,200 initial cash invested.
46.67%
Cash On Cash
17.39%
Cap Rate
2.76
DSCR
$2,550
Rent
$980
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$1,570
Mortgage P&I
25%
$631
Property Taxes
8%
$212
Home Insurance
2%
$42
HOA
1%
$21
PManagement
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Google Maps with comparables properties is loading...