Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $31,479 initial cash invested.
-2.55%
Cash On Cash
6.32%
Cap Rate
$1,160
Rent
-$67
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$1,227
Mortgage P&I
69%
$798
Property Taxes
6%
$75
Home Insurance
4%
$52
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with the subject property comparables is loading...