Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.52% first-year return on $25,200 initial cash invested.
38.52%
Cash On Cash
15.51%
Cap Rate
2.43
DSCR
$2,060
Rent
$809
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,251
Mortgage P&I
31%
$639
Property Taxes
2%
$34
Home Insurance
2%
$42
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...