Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.72% first-year return on $31,290 initial cash invested.
3.72%
Cash On Cash
7.75%
Cap Rate
1.21
DSCR
$1,440
Rent
$97
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,343
Mortgage P&I
55%
$793
Property Taxes
9%
$124
Home Insurance
4%
$52
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...