Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.71% first-year return on $25,200 initial cash invested.
9.71%
Cash On Cash
9.11%
Cap Rate
1.43
DSCR
$1,350
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,146
Mortgage P&I
47%
$639
Property Taxes
8%
$113
Home Insurance
3%
$42
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...