Try Pro features for free. Join our beta program
This property could be a profitable Long-Term investment with a projected 10.25% first-year return on $33,600 initial cash invested.
10.25%
Cash On Cash
9.23%
Cap Rate
$1,830
Rent
$287
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
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,543
Mortgage P&I
47%
$852
Property Taxes
9%
$158
Home Insurance
3%
$56
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with the subject property comparables is loading...