Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1% first-year return on $49,329 initial cash invested.
1%
Cash On Cash
7.11%
Cap Rate
$2,010
Rent
$41
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,969
Mortgage P&I
62%
$1,250
Property Taxes
6%
$115
Home Insurance
4%
$82
PManagement
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...