Try Pro features for free. Join our beta program
This property could be a profitable Long-Term investment with a projected 22.11% first-year return on $21,000 initial cash invested.
22.11%
Cash On Cash
11.82%
Cap Rate
$1,330
Rent
$387
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
$99,999
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
$1,330
Total Expenses
$943
Mortgage P&I
40%
$532
Property Taxes
2%
$31
Home Insurance
3%
$35
PManagement
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0
Google Maps with the subject property comparables is loading...