- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $198k initial cash invested.
Cash On Cash
-20.26%
Cap Rate
2.37%
Rent
$3,653
Cashflow
-$3,335
Rent Confidence: High
Annual
$43,836
Median
$3,400
Avg
$3,629
Samples
25
Financing
Purchase Price $941k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $198k
Downpayment 20% $188k
Closing costs 1% $9,407
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $3,653
Total Expenses $6,988
Mortgage P&I 137% $5,007
Property Taxes 28% $1,030
Home Insurance 0% $1
PManagement 10% $365
CapEx 5% $183
Vacancy 6% $219
Maintenance 5% $183
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections