Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.43% first-year return on $23,709 initial cash invested.
6.43%
Cash On Cash
8.35%
Cap Rate
1.31
DSCR
$1,160
Rent
$127
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,709
Downpayment
20%
$22,580
Closing costs
1%
$1,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$1,033
Mortgage P&I
52%
$601
Property Taxes
8%
$90
Home Insurance
3%
$40
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...