Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.32% first-year return on $14,490 initial cash invested.
28.32%
Cash On Cash
13.23%
Cap Rate
$1,030
Rent
$342
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$688
Mortgage P&I
36%
$367
Property Taxes
3%
$28
Home Insurance
2%
$24
PManagement
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...