Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.29% first-year return on $26,229 initial cash invested.
31.29%
Cash On Cash
13.96%
Cap Rate
2.18
DSCR
$2,080
Rent
$684
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$1,396
Mortgage P&I
32%
$665
Property Taxes
7%
$146
Home Insurance
2%
$44
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...