- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $85,890 initial cash invested.
Cash On Cash
-14.71%
Cap Rate
3.61%
Rent
$2,170
Cashflow
-$1,053
Rent Confidence: High
Annual
$26,040
Median
$2,224
Avg
$2,175
Samples
25
Financing
Purchase Price $409k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $85,890
Downpayment 20% $81,800
Closing costs 1% $4,090
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,170
Total Expenses $3,223
Mortgage P&I 100% $2,177
Property Taxes 16% $340
Home Insurance 7% $143
PManagement 10% $217
CapEx 5% $108
Vacancy 6% $130
Maintenance 5% $108
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections