Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.35% first-year return on $34,755 initial cash invested.
6.35%
Cash On Cash
8.44%
Cap Rate
$1,980
Rent
$184
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,755
Downpayment
20%
$33,100
Closing costs
1%
$1,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,796
Mortgage P&I
44%
$881
Property Taxes
17%
$342
Home Insurance
3%
$58
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...