Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $29,400 initial cash invested.
1.14%
Cash On Cash
7.12%
Cap Rate
$1,150
Rent
$28
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,122
Mortgage P&I
65%
$745
Property Taxes
2%
$28
Home Insurance
4%
$49
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...