Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 9.53% first-year return on $25,179 initial cash invested.
9.53%
Cash On Cash
9.07%
Cap Rate
$1,360
Rent
$200
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
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,160
Mortgage P&I
47%
$638
Property Taxes
9%
$126
Home Insurance
3%
$42
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with the subject property comparables is loading...