- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.68% first-year return on $31,500 initial cash invested.
Cash On Cash
-5.68%
Cap Rate
5.7%
Rent
$1,283
Cashflow
-$149
Rent Confidence: High
Annual
$15,396
Median
$1,350
Avg
$1,260
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,283
Total Expenses $1,432
Mortgage P&I $798
Property Taxes $249
Home Insurance $52
PManagement $128
CapEx $64
Vacancy $77
Maintenance $64
Other $0
Google Maps with the subject property comparables is loading...