Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.97% first-year return on $24,150 initial cash invested.
60.97%
Cash On Cash
20.55%
Cap Rate
3.22
DSCR
$2,590
Rent
$1,227
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
$2,590
Total Expenses
$1,363
Mortgage P&I
24%
$612
Property Taxes
1%
$37
Home Insurance
2%
$40
PManagement
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Google Maps with comparables properties is loading...