Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.16% first-year return on $16,779 initial cash invested.
16.16%
Cash On Cash
10.56%
Cap Rate
$1,050
Rent
$226
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,050
Total Expenses
$824
Mortgage P&I
40%
$425
Property Taxes
9%
$99
Home Insurance
3%
$28
PManagement
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...