Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $52,479 initial cash invested.
-16.67%
Cash On Cash
3.34%
Cap Rate
$1,900
Rent
-$729
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,629
Mortgage P&I
70%
$1,330
Property Taxes
13%
$246
Home Insurance
5%
$88
HOA
25%
$471
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with the subject property comparables is loading...