Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $56,910 initial cash invested.
-9.66%
Cash On Cash
4.72%
Cap Rate
$1,640
Rent
-$458
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
$271k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,910
Downpayment
20%
$54,200
Closing costs
1%
$2,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$2,098
Mortgage P&I
88%
$1,442
Property Taxes
8%
$135
Home Insurance
6%
$95
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with the subject property comparables is loading...