Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 1.94% first-year return on $48,279 initial cash invested.
1.94%
Cash On Cash
7.33%
Cap Rate
$2,060
Rent
$78
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
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,982
Mortgage P&I
59%
$1,224
Property Taxes
2%
$42
Home Insurance
4%
$80
HOA
5%
$100
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with the subject property comparables is loading...