Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.98% first-year return on $31,479 initial cash invested.
-1.98%
Cash On Cash
6.44%
Cap Rate
$1,180
Rent
-$52
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,180
Total Expenses
$1,232
Mortgage P&I
68%
$798
Property Taxes
6%
$75
Home Insurance
4%
$52
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...