Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 1.35% first-year return on $27,615 initial cash invested.
1.35%
Cash On Cash
7.16%
Cap Rate
$1,090
Rent
$31
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
$132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,615
Downpayment
20%
$26,300
Closing costs
1%
$1,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$1,059
Mortgage P&I
64%
$700
Property Taxes
7%
$77
Home Insurance
0%
$0
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with the subject property comparables is loading...