Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.56% first-year return on $22,890 initial cash invested.
4.56%
Cash On Cash
8.03%
Cap Rate
1.26
DSCR
$1,230
Rent
$87
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$1,143
Mortgage P&I
47%
$580
Property Taxes
17%
$204
Home Insurance
3%
$38
PManagement
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...