Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -4.7% first-year return on $56,889 initial cash invested.
-4.7%
Cash On Cash
5.88%
Cap Rate
$2,180
Rent
-$223
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
$271k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,403
Mortgage P&I
66%
$1,442
Property Taxes
14%
$296
Home Insurance
5%
$98
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with the subject property comparables is loading...