Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $114k initial cash invested.
-15.59%
Cash On Cash
3.36%
Cap Rate
$2,240
Rent
-$1,481
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
$543k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,721
Mortgage P&I
129%
$2,888
Property Taxes
11%
$251
Home Insurance
0%
$0
PManagement
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with the subject property comparables is loading...