Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 4.4% first-year return on $21,000 initial cash invested.
4.4%
Cash On Cash
7.86%
Cap Rate
$910
Rent
$77
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
$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
$910
Total Expenses
$833
Mortgage P&I
58%
$532
Property Taxes
3%
$28
Home Insurance
4%
$35
PManagement
10%
$91
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Google Maps with the subject property comparables is loading...