Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.75% first-year return on $32,550 initial cash invested.
21.75%
Cash On Cash
11.83%
Cap Rate
1.88
DSCR
$2,480
Rent
$590
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
$2,480
Total Expenses
$1,890
Mortgage P&I
33%
$814
Property Taxes
15%
$377
Home Insurance
2%
$54
PManagement
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Google Maps with comparables properties is loading...