Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $63,000 initial cash invested.
-13.81%
Cash On Cash
3.76%
Cap Rate
$1,380
Rent
-$725
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
$300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$2,105
Mortgage P&I
116%
$1,597
Property Taxes
3%
$44
Home Insurance
8%
$105
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with the subject property comparables is loading...