Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.8% first-year return on $24,150 initial cash invested.
32.8%
Cash On Cash
14.24%
Cap Rate
2.23
DSCR
$1,860
Rent
$660
Cashflow
$28,560
Annual
$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
$1,860
Total Expenses
$1,200
Mortgage P&I
33%
$612
Property Taxes
3%
$64
Home Insurance
2%
$40
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...