Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 7.15% first-year return on $36,750 initial cash invested.
7.15%
Cash On Cash
8.5%
Cap Rate
$1,810
Rent
$219
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
$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
$1,810
Total Expenses
$1,591
Mortgage P&I
51%
$931
Property Taxes
7%
$129
Home Insurance
3%
$61
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with the subject property comparables is loading...