- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $37,590 initial cash invested.
Cash On Cash
-10.22%
Cap Rate
4.75%
Rent
$1,530
Cashflow
-$320
Rent Confidence: High
Annual
$18,360
Median
$1,575
Avg
$1,530
Samples
25
Financing
Purchase Price $179k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $37,590
Downpayment $35,800
Closing costs $1,790
Rehab $0
Furnishing $0
Cashflow
Total Income $1,530
Total Expenses $1,850
Mortgage P&I $953
Property Taxes $100
Home Insurance $63
HOA $337
PManagement $153
CapEx $76
Vacancy $92
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...