Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.99% first-year return on $29,715 initial cash invested.
-2.99%
Cash On Cash
6.2%
Cap Rate
$1,050
Rent
-$74
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,050
Total Expenses
$1,124
Mortgage P&I
72%
$753
Property Taxes
9%
$99
Home Insurance
0%
$0
PManagement
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...