Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $62,790 initial cash invested.
-9.54%
Cash On Cash
4.73%
Cap Rate
$1,710
Rent
-$499
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$2,209
Mortgage P&I
93%
$1,591
Property Taxes
4%
$67
Home Insurance
6%
$105
PManagement
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...