Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.61% first-year return on $33,600 initial cash invested.
11.61%
Cash On Cash
9.53%
Cap Rate
$1,880
Rent
$325
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
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$1,555
Mortgage P&I
45%
$852
Property Taxes
8%
$158
Home Insurance
3%
$56
PManagement
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...