Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.91% first-year return on $57,750 initial cash invested.
-8.91%
Cash On Cash
4.88%
Cap Rate
$1,660
Rent
-$429
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,089
Mortgage P&I
88%
$1,464
Property Taxes
6%
$97
Home Insurance
6%
$96
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...