Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $35,490 initial cash invested.
-10.85%
Cash On Cash
4.66%
Cap Rate
$1,550
Rent
-$321
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,871
Mortgage P&I
58%
$899
Property Taxes
1%
$10
Home Insurance
4%
$59
HOA
32%
$499
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with the subject property comparables is loading...