Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $73,500 initial cash invested.
-11.93%
Cash On Cash
4.2%
Cap Rate
$1,890
Rent
-$731
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
$350k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,621
Mortgage P&I
99%
$1,863
Property Taxes
8%
$146
Home Insurance
6%
$122
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with the subject property comparables is loading...