Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.09% first-year return on $21,000 initial cash invested.
7.09%
Cash On Cash
8.45%
Cap Rate
$970
Rent
$124
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$970
Total Expenses
$846
Mortgage P&I
55%
$532
Property Taxes
3%
$28
Home Insurance
4%
$35
PManagement
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0
Google Maps with comparables properties is loading...