Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.58% first-year return on $25,179 initial cash invested.
10.58%
Cash On Cash
9.31%
Cap Rate
$1,390
Rent
$222
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,390
Total Expenses
$1,168
Mortgage P&I
46%
$638
Property Taxes
9%
$126
Home Insurance
3%
$42
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...