Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.68% first-year return on $33,579 initial cash invested.
0.68%
Cash On Cash
7.09%
Cap Rate
$1,500
Rent
$19
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,481
Mortgage P&I
57%
$851
Property Taxes
12%
$184
Home Insurance
4%
$56
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...