Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.56% first-year return on $15,750 initial cash invested.
21.56%
Cash On Cash
11.9%
Cap Rate
$1,230
Rent
$283
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$947
Mortgage P&I
32%
$399
Property Taxes
16%
$201
Home Insurance
2%
$26
PManagement
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...