Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.18% first-year return on $22,050 initial cash invested.
18.18%
Cash On Cash
11.03%
Cap Rate
1.73
DSCR
$1,450
Rent
$334
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,116
Mortgage P&I
39%
$559
Property Taxes
10%
$144
Home Insurance
3%
$37
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...