- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.98% first-year return on $44,184 initial cash invested.
Cash On Cash
-6.98%
Cap Rate
5.32%
Rent
$1,395
Cashflow
-$257
Rent Confidence: High
Annual
$16,740
Median
$1,295
Avg
$1,326
Samples
25
Financing
Purchase Price $210k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $44,184
Downpayment $42,080
Closing costs $2,104
Rehab $0
Furnishing $0
Cashflow
Total Income $1,395
Total Expenses $1,652
Mortgage P&I $1,120
Property Taxes $168
Home Insurance $0
PManagement $140
CapEx $70
Vacancy $84
Maintenance $70
Other $0
Google Maps with the subject property comparables is loading...