Try Pro features for free. Join our beta program
This property could be a profitable Long-Term investment with a projected 16.87% first-year return on $25,179 initial cash invested.
16.87%
Cash On Cash
10.69%
Cap Rate
$1,530
Rent
$354
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
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,176
Mortgage P&I
42%
$638
Property Taxes
6%
$99
Home Insurance
3%
$42
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with the subject property comparables is loading...