Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.48% first-year return on $28,980 initial cash invested.
10.48%
Cash On Cash
9.23%
Cap Rate
1.45
DSCR
$1,500
Rent
$253
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,247
Mortgage P&I
49%
$734
Property Taxes
5%
$75
Home Insurance
3%
$48
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...