Try Pro features for free. Join our beta program
This property could be a profitable Long-Term investment with a projected 31.93% first-year return on $16,800 initial cash invested.
31.93%
Cash On Cash
14.12%
Cap Rate
$1,350
Rent
$447
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
$80,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$903
Mortgage P&I
32%
$426
Property Taxes
7%
$97
Home Insurance
2%
$28
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with the subject property comparables is loading...