Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $57,750 initial cash invested.
-5.74%
Cash On Cash
5.6%
Cap Rate
$1,900
Rent
-$276
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
$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
$1,900
Total Expenses
$2,176
Mortgage P&I
77%
$1,464
Property Taxes
5%
$88
Home Insurance
5%
$96
HOA
2%
$34
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with the subject property comparables is loading...