Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.19% first-year return on $30,450 initial cash invested.
19.19%
Cash On Cash
11.21%
Cap Rate
1.76
DSCR
$1,910
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,423
Mortgage P&I
40%
$772
Property Taxes
5%
$102
Home Insurance
3%
$51
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...