Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.68% first-year return on $23,079 initial cash invested.
8.68%
Cash On Cash
8.84%
Cap Rate
$1,170
Rent
$167
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$1,003
Mortgage P&I
50%
$585
Property Taxes
7%
$77
Home Insurance
3%
$38
PManagement
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...