Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -6.76% first-year return on $77,385 initial cash invested.
-6.76%
Cash On Cash
5.38%
Cap Rate
$2,570
Rent
-$436
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
$369k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$3,006
Mortgage P&I
76%
$1,961
Property Taxes
15%
$377
Home Insurance
0%
$1
PManagement
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Google Maps with the subject property comparables is loading...