Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.52% first-year return on $31,290 initial cash invested.
5.52%
Cash On Cash
8.09%
Cap Rate
1.27
DSCR
$1,370
Rent
$144
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,226
Mortgage P&I
58%
$793
Property Taxes
2%
$26
Home Insurance
4%
$52
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...