- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.56% first-year return on $36,750 initial cash invested.
Cash On Cash
-0.56%
Cap Rate
6.75%
Rent
$1,418
Cashflow
-$17
Rent Confidence: High
Annual
$17,016
Median
$1,375
Avg
$1,418
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,418
Total Expenses $1,435
Mortgage P&I $931
Property Taxes $74
Home Insurance $61
PManagement $142
CapEx $71
Vacancy $85
Maintenance $71
Other $0
Google Maps with the subject property comparables is loading...