Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 6.18% first-year return on $23,100 initial cash invested.
6.18%
Cash On Cash
8.31%
Cap Rate
$1,170
Rent
$119
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
$110k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$1,051
Mortgage P&I
50%
$585
Property Taxes
11%
$125
Home Insurance
3%
$38
PManagement
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with the subject property comparables is loading...