- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $62,139 initial cash invested.
Cash On Cash
-9.31%
Cap Rate
4.8%
Rent
$1,820
Cashflow
-$482
Financing
Purchase Price $296k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,139
Downpayment 20% $59,180
Closing costs 1% $2,959
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,820
Total Expenses $2,302
Mortgage P&I 87% $1,575
Property Taxes 8% $150
Home Insurance 6% $104
PManagement 10% $182
CapEx 5% $91
Vacancy 6% $109
Maintenance 5% $91
Other 0% $0
Google Maps with the subject property comparables is loading...