Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.86% first-year return on $24,150 initial cash invested.
29.86%
Cash On Cash
13.59%
Cap Rate
2.13
DSCR
$1,780
Rent
$601
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,179
Mortgage P&I
34%
$612
Property Taxes
4%
$64
Home Insurance
2%
$40
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with comparables properties is loading...