Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.71% first-year return on $33,390 initial cash invested.
4.71%
Cash On Cash
7.92%
Cap Rate
1.24
DSCR
$1,430
Rent
$131
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,299
Mortgage P&I
59%
$846
Property Taxes
2%
$24
Home Insurance
4%
$56
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...