Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.62% first-year return on $24,150 initial cash invested.
60.62%
Cash On Cash
20.46%
Cap Rate
3.2
DSCR
$2,580
Rent
$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$1,360
Mortgage P&I
24%
$612
Property Taxes
1%
$37
Home Insurance
2%
$40
PManagement
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Google Maps with comparables properties is loading...