Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $168k initial cash invested.
-19.16%
Cash On Cash
2.62%
Cap Rate
$3,440
Rent
-$2,682
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
$800k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,440
Total Expenses
$6,122
Mortgage P&I
124%
$4,257
Property Taxes
20%
$691
Home Insurance
8%
$280
PManagement
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Google Maps with the subject property comparables is loading...