Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.3% first-year return on $34,650 initial cash invested.
13.3%
Cash On Cash
9.89%
Cap Rate
1.55
DSCR
$1,950
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,566
Mortgage P&I
45%
$878
Property Taxes
6%
$122
Home Insurance
3%
$58
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...