Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.82% first-year return on $28,329 initial cash invested.
11.82%
Cash On Cash
9.53%
Cap Rate
1.49
DSCR
$1,470
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,191
Mortgage P&I
49%
$718
Property Taxes
3%
$43
Home Insurance
3%
$47
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...