- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $52,479 initial cash invested.
Cash On Cash
-4.89%
Cap Rate
5.8%
Rent
$1,817
Cashflow
-$214
Rent Confidence: High
Annual
$21,804
Median
$1,825
Avg
$1,816
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment $49,980
Closing costs $2,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,817
Total Expenses $2,031
Mortgage P&I $1,330
Property Taxes $140
Home Insurance $88
PManagement $182
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...