Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.96% first-year return on $31,500 initial cash invested.
7.96%
Cash On Cash
8.66%
Cap Rate
$1,520
Rent
$209
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,520
Total Expenses
$1,311
Mortgage P&I
53%
$798
Property Taxes
4%
$66
Home Insurance
3%
$52
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...