Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.56% first-year return on $31,479 initial cash invested.
6.56%
Cash On Cash
8.43%
Cap Rate
1.32
DSCR
$1,660
Rent
$172
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,488
Mortgage P&I
48%
$798
Property Taxes
12%
$206
Home Insurance
3%
$52
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...