Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.81% first-year return on $35,679 initial cash invested.
11.81%
Cash On Cash
9.52%
Cap Rate
1.49
DSCR
$1,860
Rent
$351
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,509
Mortgage P&I
49%
$904
Property Taxes
3%
$61
Home Insurance
3%
$60
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...