Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.54% first-year return on $30,450 initial cash invested.
17.54%
Cash On Cash
10.83%
Cap Rate
$1,850
Rent
$445
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
$1,850
Total Expenses
$1,405
Mortgage P&I
42%
$772
Property Taxes
6%
$102
Home Insurance
3%
$51
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...