- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -37.22% first-year return on $57,750 initial cash invested.
Cash On Cash
-37.22%
Cap Rate
-1.43%
Rent
$0
Cashflow
-$1,791
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment $55,000
Closing costs $2,750
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $1,791
Mortgage P&I $1,464
Property Taxes $191
Home Insurance $96
HOA $40
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...