Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.48% first-year return on $21,399 initial cash invested.
3.48%
Cash On Cash
7.64%
Cap Rate
1.2
DSCR
$900
Rent
$62
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,399
Downpayment
20%
$20,380
Closing costs
1%
$1,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$900
Total Expenses
$838
Mortgage P&I
60%
$542
Property Taxes
7%
$62
Home Insurance
0%
$0
PManagement
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0
Google Maps with comparables properties is loading...