- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 9.21% first-year return on $34,650 initial cash invested.
Cash On Cash
9.21%
Cap Rate
8.93%
Rent
$1,674
Cashflow
$266
Rent Confidence: High
Annual
$20,088
Median
$1,600
Avg
$1,637
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment 20% $33,000
Closing costs 1% $1,650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,674
Total Expenses $1,408
Mortgage P&I 52% $878
Property Taxes 2% $37
Home Insurance 3% $58
PManagement 10% $167
CapEx 5% $84
Vacancy 6% $100
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections