Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.82% first-year return on $32,550 initial cash invested.
13.82%
Cash On Cash
9.99%
Cap Rate
1.56
DSCR
$1,790
Rent
$375
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,415
Mortgage P&I
46%
$825
Property Taxes
4%
$70
Home Insurance
3%
$54
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...