Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 3.67% first-year return on $33,390 initial cash invested.
3.67%
Cash On Cash
7.68%
Cap Rate
$1,390
Rent
$102
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,288
Mortgage P&I
61%
$846
Property Taxes
2%
$24
Home Insurance
4%
$56
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with the subject property comparables is loading...