Try Pro features for free. Join our beta program
This property might be a fair Long-Term investment with a projected 4.36% first-year return on $28,350 initial cash invested.
4.36%
Cash On Cash
7.91%
Cap Rate
$1,360
Rent
$103
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
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,257
Mortgage P&I
53%
$719
Property Taxes
10%
$137
Home Insurance
3%
$47
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with the subject property comparables is loading...