Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.03% first-year return on $29,711 initial cash invested.
11.03%
Cash On Cash
9.47%
Cap Rate
$1,810
Rent
$273
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,711
Downpayment
20%
$28,296
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,537
Mortgage P&I
42%
$753
Property Taxes
15%
$264
Home Insurance
3%
$50
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...