Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 2.56% first-year return on $29,505 initial cash invested.
2.56%
Cash On Cash
7.58%
Cap Rate
$1,520
Rent
$63
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
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,457
Mortgage P&I
49%
$748
Property Taxes
17%
$265
Home Insurance
3%
$49
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with the subject property comparables is loading...