Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.38% first-year return on $32,550 initial cash invested.
29.38%
Cash On Cash
13.54%
Cap Rate
2.15
DSCR
$2,760
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$1,963
Mortgage P&I
29%
$814
Property Taxes
14%
$377
Home Insurance
2%
$54
PManagement
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Google Maps with comparables properties is loading...