Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $59,850 initial cash invested.
-10.89%
Cash On Cash
4.44%
Cap Rate
$1,600
Rent
-$543
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
$285k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$2,143
Mortgage P&I
95%
$1,517
Property Taxes
7%
$110
Home Insurance
6%
$100
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with the subject property comparables is loading...