Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13% first-year return on $25,200 initial cash invested.
13%
Cash On Cash
10.1%
Cap Rate
1.58
DSCR
$1,950
Rent
$273
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
$1,950
Total Expenses
$1,677
Mortgage P&I
33%
$639
Property Taxes
24%
$469
Home Insurance
2%
$42
HOA
1%
$19
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...