Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.14% first-year return on $26,250 initial cash invested.
8.14%
Cash On Cash
8.85%
Cap Rate
$1,580
Rent
$178
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,402
Mortgage P&I
42%
$665
Property Taxes
18%
$282
Home Insurance
3%
$44
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...