Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $51,429 initial cash invested.
-11.48%
Cash On Cash
4.34%
Cap Rate
$1,500
Rent
-$492
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
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,992
Mortgage P&I
87%
$1,303
Property Taxes
4%
$63
Home Insurance
6%
$86
HOA
10%
$150
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with the subject property comparables is loading...