Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.85% first-year return on $46,851 initial cash invested.
-0.85%
Cash On Cash
6.65%
Cap Rate
$1,660
Rent
-$33
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,693
Mortgage P&I
72%
$1,187
Property Taxes
4%
$74
Home Insurance
0%
$0
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...