Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $41,764 initial cash invested.
-9.19%
Cash On Cash
4.94%
Cap Rate
$1,590
Rent
-$320
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
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,764
Downpayment
20%
$39,775
Closing costs
1%
$1,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,910
Mortgage P&I
67%
$1,058
Property Taxes
2%
$33
Home Insurance
4%
$70
HOA
21%
$335
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with the subject property comparables is loading...