Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.39% first-year return on $58,779 initial cash invested.
-8.39%
Cash On Cash
5.02%
Cap Rate
$1,820
Rent
-$411
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,231
Mortgage P&I
82%
$1,490
Property Taxes
9%
$170
Home Insurance
5%
$98
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...