Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 67.13% first-year return on $11,708 initial cash invested.
67.13%
Cash On Cash
21.96%
Cap Rate
$1,350
Rent
$655
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$55,750
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,708
Downpayment
20%
$11,150
Closing costs
1%
$558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$695
Mortgage P&I
22%
$297
Property Taxes
2%
$26
Home Insurance
1%
$20
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...