- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.37% first-year return on $35,490 initial cash invested.
Cash On Cash
-9.37%
Cap Rate
4.98%
Rent
$1,607
Cashflow
-$277
Rent Confidence: High
Annual
$19,284
Median
$1,600
Avg
$1,607
Samples
25
Financing
Purchase Price $169k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,490
Downpayment $33,800
Closing costs $1,690
Rehab $0
Furnishing $0
Cashflow
Total Income $1,607
Total Expenses $1,884
Mortgage P&I $899
Property Taxes $10
Home Insurance $59
HOA $499
PManagement $161
CapEx $80
Vacancy $96
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...