Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.8% first-year return on $26,229 initial cash invested.
4.8%
Cash On Cash
8.03%
Cap Rate
$1,320
Rent
$105
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,215
Mortgage P&I
50%
$665
Property Taxes
12%
$163
Home Insurance
3%
$44
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...