- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $48,279 initial cash invested.
Cash On Cash
-12.18%
Cap Rate
4.23%
Rent
$1,530
Cashflow
-$490
Rent Confidence: High
Annual
$18,360
Median
$1,500
Avg
$1,532
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,279
Downpayment 20% $45,980
Closing costs 1% $2,299
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,530
Total Expenses $2,020
Mortgage P&I 80% $1,224
Property Taxes 15% $224
Home Insurance 5% $80
HOA 6% $95
PManagement 10% $153
CapEx 5% $76
Vacancy 6% $92
Maintenance 5% $76
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections