- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.26% first-year return on $61,950 initial cash invested.
Cash On Cash
-9.26%
Cap Rate
4.81%
Rent
$1,792
Cashflow
-$478
Rent Confidence: High
Annual
$21,504
Median
$1,800
Avg
$1,845
Samples
25
Financing
Purchase Price $295k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $61,950
Downpayment $59,000
Closing costs $2,950
Rehab $0
Furnishing $0
Cashflow
Total Income $1,792
Total Expenses $2,270
Mortgage P&I $1,570
Property Taxes $130
Home Insurance $103
PManagement $179
CapEx $90
Vacancy $108
Maintenance $90
Other $0
Google Maps with the subject property comparables is loading...