Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.95% first-year return on $21,840 initial cash invested.
14.95%
Cash On Cash
10.41%
Cap Rate
1.63
DSCR
$1,510
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,840
Downpayment
20%
$20,800
Closing costs
1%
$1,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,238
Mortgage P&I
37%
$554
Property Taxes
17%
$254
Home Insurance
2%
$36
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...