Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.39% first-year return on $34,650 initial cash invested.
11.39%
Cash On Cash
9.42%
Cap Rate
1.47
DSCR
$1,760
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,431
Mortgage P&I
50%
$878
Property Taxes
2%
$37
Home Insurance
3%
$58
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...