Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.24% first-year return on $25,200 initial cash invested.
4.24%
Cash On Cash
7.85%
Cap Rate
1.23
DSCR
$1,140
Rent
$89
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
$1,140
Total Expenses
$1,051
Mortgage P&I
56%
$639
Property Taxes
6%
$74
Home Insurance
4%
$42
PManagement
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0
Google Maps with comparables properties is loading...