Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.48% first-year return on $44,100 initial cash invested.
15.48%
Cash On Cash
10.35%
Cap Rate
1.62
DSCR
$2,470
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$1,901
Mortgage P&I
45%
$1,118
Property Taxes
3%
$66
Home Insurance
3%
$74
PManagement
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Google Maps with comparables properties is loading...