Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.14% first-year return on $33,579 initial cash invested.
-0.14%
Cash On Cash
6.91%
Cap Rate
$1,470
Rent
-$4
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,474
Mortgage P&I
58%
$851
Property Taxes
13%
$184
Home Insurance
4%
$56
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...