Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.55% first-year return on $29,711 initial cash invested.
11.55%
Cash On Cash
9.59%
Cap Rate
$1,830
Rent
$286
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
$1,830
Total Expenses
$1,544
Mortgage P&I
41%
$753
Property Taxes
14%
$264
Home Insurance
3%
$50
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...