Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $65,100 initial cash invested.
-13.38%
Cash On Cash
3.94%
Cap Rate
$1,900
Rent
-$726
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
$310k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,626
Mortgage P&I
87%
$1,650
Property Taxes
17%
$326
Home Insurance
6%
$108
HOA
3%
$48
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with the subject property comparables is loading...