Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.03% first-year return on $26,985 initial cash invested.
17.03%
Cash On Cash
10.67%
Cap Rate
1.67
DSCR
$1,510
Rent
$383
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,127
Mortgage P&I
45%
$684
Property Taxes
0%
$4
Home Insurance
3%
$45
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...