Try Pro features for free. Join our beta program
This property could be a profitable Long-Term investment with a projected 20.59% first-year return on $18,879 initial cash invested.
20.59%
Cash On Cash
11.59%
Cap Rate
$1,310
Rent
$324
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
$89,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$986
Mortgage P&I
36%
$478
Property Taxes
10%
$134
Home Insurance
2%
$32
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with the subject property comparables is loading...