- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $35,700 initial cash invested.
Cash On Cash
-6.52%
Cap Rate
5.43%
Rent
$1,168
Cashflow
-$194
Rent Confidence: High
Annual
$14,016
Median
$1,200
Avg
$1,169
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,700
Downpayment $34,000
Closing costs $1,700
Rehab $0
Furnishing $0
Cashflow
Total Income $1,168
Total Expenses $1,362
Mortgage P&I $905
Property Taxes $94
Home Insurance $60
PManagement $117
CapEx $58
Vacancy $70
Maintenance $58
Other $0
Google Maps with the subject property comparables is loading...