Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.49% first-year return on $34,650 initial cash invested.
-1.49%
Cash On Cash
6.6%
Cap Rate
$1,460
Rent
-$43
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,503
Mortgage P&I
60%
$878
Property Taxes
5%
$70
Home Insurance
4%
$58
HOA
8%
$117
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...