Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.38% first-year return on $36,750 initial cash invested.
7.38%
Cash On Cash
8.56%
Cap Rate
$1,820
Rent
$226
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,594
Mortgage P&I
51%
$931
Property Taxes
7%
$129
Home Insurance
3%
$61
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...