Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.97% first-year return on $34,650 initial cash invested.
24.97%
Cash On Cash
12.49%
Cap Rate
1.96
DSCR
$2,350
Rent
$721
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$1,629
Mortgage P&I
37%
$878
Property Taxes
3%
$81
Home Insurance
2%
$58
PManagement
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...