Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected 0% first-year return on $36,750 initial cash invested.
0%
Cash On Cash
6.88%
Cap Rate
$1,440
Rent
$0
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
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,440
Mortgage P&I
65%
$931
Property Taxes
5%
$74
Home Insurance
4%
$61
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with the subject property comparables is loading...