Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $64,050 initial cash invested.
-10.92%
Cash On Cash
4.46%
Cap Rate
$1,860
Rent
-$583
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
$305k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,443
Mortgage P&I
87%
$1,623
Property Taxes
12%
$215
Home Insurance
6%
$107
HOA
1%
$14
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with the subject property comparables is loading...