Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.96% first-year return on $24,990 initial cash invested.
0.96%
Cash On Cash
7.23%
Cap Rate
$1,280
Rent
$20
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,260
Mortgage P&I
49%
$633
Property Taxes
20%
$252
Home Insurance
3%
$42
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...