Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $54,600 initial cash invested.
-2.55%
Cash On Cash
6.3%
Cap Rate
$1,930
Rent
-$116
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
$260k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,046
Mortgage P&I
72%
$1,384
Property Taxes
4%
$70
Home Insurance
5%
$91
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with the subject property comparables is loading...