Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.68% first-year return on $38,094 initial cash invested.
14.68%
Cash On Cash
10.16%
Cap Rate
$2,100
Rent
$466
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,094
Downpayment
20%
$36,280
Closing costs
1%
$1,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,634
Mortgage P&I
46%
$965
Property Taxes
3%
$59
Home Insurance
3%
$64
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...