Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.55% first-year return on $18,606 initial cash invested.
3.55%
Cash On Cash
7.65%
Cap Rate
$760
Rent
$55
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$88,600
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,606
Downpayment
20%
$17,720
Closing costs
1%
$886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$760
Total Expenses
$705
Mortgage P&I
62%
$472
Property Taxes
5%
$35
Home Insurance
0%
$0
PManagement
10%
$76
CapEx
5%
$38
Vacancy
6%
$46
Maintenance
5%
$38
Other
0%
$0
Google Maps with comparables properties is loading...