Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.11% first-year return on $19,320 initial cash invested.
22.11%
Cash On Cash
11.83%
Cap Rate
$1,220
Rent
$356
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$864
Mortgage P&I
40%
$490
Property Taxes
2%
$25
Home Insurance
3%
$32
PManagement
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Google Maps with comparables properties is loading...