Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.68% first-year return on $31,290 initial cash invested.
3.68%
Cash On Cash
7.79%
Cap Rate
1.22
DSCR
$1,550
Rent
$96
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,454
Mortgage P&I
51%
$793
Property Taxes
6%
$90
Home Insurance
3%
$52
HOA
7%
$115
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...