Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.71% first-year return on $25,200 initial cash invested.
8.71%
Cash On Cash
8.88%
Cap Rate
1.39
DSCR
$1,320
Rent
$183
Cashflow
$28,560
Annaul
$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
$1,320
Total Expenses
$1,137
Mortgage P&I
48%
$639
Property Taxes
9%
$113
Home Insurance
3%
$42
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...