Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.07% first-year return on $20,579 initial cash invested.
5.07%
Cash On Cash
8.22%
Cap Rate
$1,240
Rent
$87
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$97,995
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,579
Downpayment
20%
$19,599
Closing costs
1%
$980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,153
Mortgage P&I
42%
$522
Property Taxes
19%
$240
Home Insurance
3%
$34
HOA
3%
$35
PManagement
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...