- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $99,750 initial cash invested.
Cash On Cash
-10.68%
Cap Rate
4.51%
Rent
$2,922
Cashflow
-$888
Rent Confidence: High
Annual
$35,064
Median
$2,900
Avg
$2,912
Samples
25
Financing
Purchase Price $475k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $99,750
Downpayment 20% $95,000
Closing costs 1% $4,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,922
Total Expenses $3,810
Mortgage P&I 87% $2,528
Property Taxes 12% $357
Home Insurance 6% $166
PManagement 10% $292
CapEx 5% $146
Vacancy 6% $175
Maintenance 5% $146
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections