Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.04% first-year return on $30,450 initial cash invested.
16.04%
Cash On Cash
10.5%
Cap Rate
$1,800
Rent
$407
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,393
Mortgage P&I
43%
$772
Property Taxes
6%
$102
Home Insurance
3%
$51
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...