Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.48% first-year return on $34,650 initial cash invested.
22.48%
Cash On Cash
11.92%
Cap Rate
1.87
DSCR
$2,250
Rent
$649
Cashflow
$28,560
Annual
$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
$2,250
Total Expenses
$1,601
Mortgage P&I
39%
$878
Property Taxes
4%
$81
Home Insurance
3%
$58
PManagement
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...