Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 7.62% first-year return on $31,500 initial cash invested.
7.62%
Cash On Cash
8.59%
Cap Rate
$1,510
Rent
$200
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
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,310
Mortgage P&I
53%
$798
Property Taxes
4%
$66
Home Insurance
3%
$52
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with the subject property comparables is loading...