Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $54,180 initial cash invested.
-4.83%
Cash On Cash
5.85%
Cap Rate
$2,040
Rent
-$218
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,258
Mortgage P&I
67%
$1,373
Property Taxes
13%
$265
Home Insurance
4%
$90
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...