Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.5% first-year return on $44,100 initial cash invested.
14.5%
Cash On Cash
10.13%
Cap Rate
1.58
DSCR
$2,420
Rent
$533
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
$2,420
Total Expenses
$1,887
Mortgage P&I
46%
$1,118
Property Taxes
3%
$66
Home Insurance
3%
$74
PManagement
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Google Maps with comparables properties is loading...