Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.14% first-year return on $21,399 initial cash invested.
3.14%
Cash On Cash
7.56%
Cap Rate
1.18
DSCR
$890
Rent
$56
Cashflow
$28,560
Annual
$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
$890
Total Expenses
$834
Mortgage P&I
61%
$542
Property Taxes
7%
$62
Home Insurance
0%
$0
PManagement
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Google Maps with comparables properties is loading...