Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.82% first-year return on $23,100 initial cash invested.
9.82%
Cash On Cash
9.14%
Cap Rate
1.43
DSCR
$1,280
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,091
Mortgage P&I
46%
$585
Property Taxes
11%
$135
Home Insurance
3%
$38
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...