Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.71% first-year return on $25,200 initial cash invested.
12.71%
Cash On Cash
10.03%
Cap Rate
1.57
DSCR
$1,940
Rent
$267
Cashflow
$28,560
Annaul
$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
$1,940
Total Expenses
$1,673
Mortgage P&I
33%
$639
Property Taxes
24%
$469
Home Insurance
2%
$42
HOA
1%
$19
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...