Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.76% first-year return on $31,500 initial cash invested.
4.76%
Cash On Cash
7.98%
Cap Rate
1.25
DSCR
$1,490
Rent
$125
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,365
Mortgage P&I
54%
$798
Property Taxes
9%
$129
Home Insurance
3%
$52
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...