Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.62% first-year return on $25,200 initial cash invested.
5.62%
Cash On Cash
8.16%
Cap Rate
1.28
DSCR
$1,180
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,062
Mortgage P&I
54%
$639
Property Taxes
6%
$74
Home Insurance
4%
$42
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...