Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.95% first-year return on $29,505 initial cash invested.
1.95%
Cash On Cash
7.44%
Cap Rate
1.16
DSCR
$1,500
Rent
$48
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,452
Mortgage P&I
50%
$748
Property Taxes
18%
$265
Home Insurance
3%
$49
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...