Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.27% first-year return on $22,029 initial cash invested.
17.27%
Cash On Cash
10.74%
Cap Rate
1.68
DSCR
$1,290
Rent
$317
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
$22,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$973
Mortgage P&I
43%
$558
Property Taxes
3%
$44
Home Insurance
3%
$37
PManagement
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...