Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 7.46% first-year return on $44,100 initial cash invested.
7.46%
Cash On Cash
8.53%
Cap Rate
$2,020
Rent
$274
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
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$1,746
Mortgage P&I
55%
$1,118
Property Taxes
1%
$29
Home Insurance
4%
$74
PManagement
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Google Maps with the subject property comparables is loading...