Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -2.1% first-year return on $58,779 initial cash invested.
-2.1%
Cash On Cash
6.39%
Cap Rate
$2,080
Rent
-$103
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
$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
$2,080
Total Expenses
$2,183
Mortgage P&I
72%
$1,490
Property Taxes
3%
$54
Home Insurance
5%
$98
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with the subject property comparables is loading...