Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.68% first-year return on $20,769 initial cash invested.
27.68%
Cash On Cash
13.07%
Cap Rate
$1,450
Rent
$479
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$98,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,769
Downpayment
20%
$19,780
Closing costs
1%
$989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$971
Mortgage P&I
36%
$526
Property Taxes
2%
$34
Home Insurance
2%
$35
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...