Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.11% first-year return on $29,505 initial cash invested.
4.11%
Cash On Cash
7.92%
Cap Rate
$1,570
Rent
$101
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,570
Total Expenses
$1,469
Mortgage P&I
48%
$748
Property Taxes
17%
$265
Home Insurance
3%
$49
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...