- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected 0% first-year return on $28,350 initial cash invested.
Cash On Cash
0%
Cap Rate
6.93%
Rent
$1,227
Cashflow
$0
Rent Confidence: High
Annual
$14,724
Median
$1,350
Avg
$1,261
Samples
25
Financing
Purchase Price $135k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,350
Downpayment $27,000
Closing costs $1,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,227
Total Expenses $1,227
Mortgage P&I $719
Property Taxes $142
Home Insurance $47
PManagement $123
CapEx $61
Vacancy $74
Maintenance $61
Other $0
Google Maps with the subject property comparables is loading...