Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6% first-year return on $31,815 initial cash invested.
6%
Cash On Cash
7.85%
Cap Rate
1.31
DSCR
$1,470
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,815
Downpayment
20%
$30,300
Closing costs
1%
$1,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,311
Mortgage P&I
52%
$758
Property Taxes
8%
$117
Home Insurance
4%
$53
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...