Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $63,000 initial cash invested.
-13.94%
Cash On Cash
3.75%
Cap Rate
$1,450
Rent
-$732
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$2,182
Mortgage P&I
110%
$1,597
Property Taxes
7%
$104
Home Insurance
7%
$105
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with the subject property comparables is loading...