- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $85,890 initial cash invested.
Cash On Cash
-13.89%
Cap Rate
3.8%
Rent
$2,250
Cashflow
-$994
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 $2,250
Total Expenses $3,244
Mortgage P&I 97% $2,177
Property Taxes 15% $340
Home Insurance 6% $143
PManagement 10% $225
CapEx 5% $112
Vacancy 6% $135
Maintenance 5% $112
Other 0% $0
Google Maps with the subject property comparables is loading...